Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $395k initial cash invested.
-18.31%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$6,110
Rent
-$6,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,110 income − $12,138 expenses = $6,028 out of pocket
Investment Breakdown
|
Purchase Price
$1882k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$376k
Closing costs
1%
$18,817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,110
Total Expenses
$12,138
Mortgage P&I
155%
$9,481
Property Taxes
6%
$385
Home Insurance
11%
$682
HOA
0%
$0
Property Management
10%
$611
CapEx
5%
$306
Vacancy
6%
$367
Maintenance
5%
$306
Other
0%
$0