Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.83% first-year return on $390k initial cash invested.
-22.83%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$4,679
Rent
-$7,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,679 income − $12,102 expenses = $7,423 out of pocket
Investment Breakdown
|
Purchase Price
$1858k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$372k
Closing costs
1%
$18,577
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,679
Total Expenses
$12,102
Mortgage P&I
199%
$9,296
Property Taxes
20%
$926
Home Insurance
14%
$663
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0