Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.44% first-year return on $378k initial cash invested.
-20.44%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$4,759
Rent
-$6,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,759 income − $11,196 expenses = $6,437 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%
$17,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,759
Total Expenses
$11,196
Mortgage P&I
188%
$8,944
Property Taxes
8%
$384
Home Insurance
13%
$630
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0