Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.41% first-year return on $394k initial cash invested.
-22.41%
Cash On Cash
2.27%
Cap Rate
0.34
DSCR
$7,579
Rent
-$7,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,579 income − $14,943 expenses = $7,364 out of pocket
Investment Breakdown
|
Purchase Price
$1878k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$376k
Closing costs
1%
$18,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,579
Total Expenses
$14,943
Mortgage P&I
139%
$10,532
Property Taxes
24%
$1,800
Home Insurance
8%
$640
HOA
0%
$0
Property Management
10%
$758
CapEx
5%
$379
Vacancy
6%
$455
Maintenance
5%
$379
Other
0%
$0