Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.1% first-year return on $388k initial cash invested.
-27.1%
Cash On Cash
1.05%
Cap Rate
0.16
DSCR
$5,184
Rent
-$8,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,184 income − $13,949 expenses = $8,765 out of pocket
Investment Breakdown
|
Purchase Price
$1848k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$370k
Closing costs
1%
$18,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,184
Total Expenses
$13,949
Mortgage P&I
195%
$10,122
Property Taxes
35%
$1,833
Home Insurance
12%
$647
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0