Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.22% first-year return on $379k initial cash invested.
-24.22%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$5,468
Rent
-$7,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,468 income − $13,124 expenses = $7,656 out of pocket
Investment Breakdown
|
Purchase Price
$1806k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$361k
Closing costs
1%
$18,064
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,468
Total Expenses
$13,124
Mortgage P&I
171%
$9,366
Property Taxes
31%
$1,674
Home Insurance
12%
$663
HOA
0%
$0
Property Management
10%
$547
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0