Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.58% first-year return on $395k initial cash invested.
-22.58%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$6,501
Rent
-$7,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,501 income − $13,929 expenses = $7,428 out of pocket
Investment Breakdown
|
Purchase Price
$1880k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$376k
Closing costs
1%
$18,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,501
Total Expenses
$13,929
Mortgage P&I
150%
$9,748
Property Taxes
28%
$1,833
Home Insurance
10%
$658
HOA
0%
$0
Property Management
10%
$650
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0