Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.96% first-year return on $378k initial cash invested.
-21.96%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$7,713
Rent
-$6,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,713 income − $14,631 expenses = $6,918 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.6%
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
$7,713
Total Expenses
$14,631
Mortgage P&I
120%
$9,220
Property Taxes
36%
$2,775
Home Insurance
8%
$630
HOA
0%
$0
Property Management
10%
$771
CapEx
5%
$386
Vacancy
6%
$463
Maintenance
5%
$386
Other
0%
$0