Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.63% first-year return on $383k initial cash invested.
-21.63%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$4,777
Rent
-$6,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,777 income − $11,686 expenses = $6,909 out of pocket
Investment Breakdown
|
Purchase Price
$1825k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$365k
Closing costs
1%
$18,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,777
Total Expenses
$11,686
Mortgage P&I
190%
$9,074
Property Taxes
15%
$730
Home Insurance
13%
$639
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0