Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.07% first-year return on $385k initial cash invested.
-24.07%
Cash On Cash
1.68%
Cap Rate
0.26
DSCR
$5,445
Rent
-$7,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,445 income − $13,168 expenses = $7,723 out of pocket
Investment Breakdown
|
Purchase Price
$1834k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$367k
Closing costs
1%
$18,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,445
Total Expenses
$13,168
Mortgage P&I
184%
$10,016
Property Taxes
20%
$1,074
Home Insurance
12%
$663
HOA
0%
$0
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0