Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.28% first-year return on $384k initial cash invested.
-28.28%
Cash On Cash
0.9%
Cap Rate
0.14
DSCR
$4,937
Rent
-$9,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,937 income − $13,984 expenses = $9,047 out of pocket
Investment Breakdown
|
Purchase Price
$1828k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$366k
Closing costs
1%
$18,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,937
Total Expenses
$13,984
Mortgage P&I
206%
$10,174
Property Taxes
35%
$1,714
Home Insurance
12%
$605
HOA
4%
$207
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0