Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.71% first-year return on $389k initial cash invested.
-15.71%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$7,512
Rent
-$5,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,512 income − $12,597 expenses = $5,085 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,512
Total Expenses
$12,597
Mortgage P&I
123%
$9,212
Property Taxes
7%
$558
Home Insurance
9%
$648
HOA
3%
$225
Property Management
10%
$751
CapEx
5%
$376
Vacancy
6%
$451
Maintenance
5%
$376
Other
0%
$0