Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.78% first-year return on $388k initial cash invested.
-25.78%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$4,835
Rent
-$8,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,835 income − $13,178 expenses = $8,343 out of pocket
Investment Breakdown
|
Purchase Price
$1849k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$370k
Closing costs
1%
$18,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,835
Total Expenses
$13,178
Mortgage P&I
196%
$9,455
Property Taxes
38%
$1,818
Home Insurance
13%
$647
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0