Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.69% first-year return on $392k initial cash invested.
-16.69%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$7,868
Rent
-$5,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,868 income − $13,322 expenses = $5,454 out of pocket
Investment Breakdown
|
Purchase Price
$1868k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$374k
Closing costs
1%
$18,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,868
Total Expenses
$13,322
Mortgage P&I
120%
$9,470
Property Taxes
9%
$744
Home Insurance
11%
$838
HOA
3%
$225
Property Management
10%
$787
CapEx
5%
$393
Vacancy
6%
$472
Maintenance
5%
$393
Other
0%
$0