Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.11% first-year return on $378k initial cash invested.
-26.11%
Cash On Cash
1.37%
Cap Rate
0.21
DSCR
$5,296
Rent
-$8,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,296 income − $13,521 expenses = $8,225 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
7.5%
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
$5,296
Total Expenses
$13,521
Mortgage P&I
189%
$10,017
Property Taxes
28%
$1,496
Home Insurance
12%
$630
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0