Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.35% first-year return on $378k initial cash invested.
-19.35%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$7,881
Rent
-$6,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,881 income − $13,976 expenses = $6,095 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,881
Total Expenses
$13,976
Mortgage P&I
113%
$8,928
Property Taxes
22%
$1,714
Home Insurance
8%
$630
HOA
8%
$655
Property Management
10%
$788
CapEx
5%
$394
Vacancy
6%
$473
Maintenance
5%
$394
Other
0%
$0