Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.55% first-year return on $392k initial cash invested.
-20.55%
Cash On Cash
2.28%
Cap Rate
0.36
DSCR
$6,948
Rent
-$6,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,948 income − $13,665 expenses = $6,717 out of pocket
Investment Breakdown
|
Purchase Price
$1868k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$374k
Closing costs
1%
$18,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,948
Total Expenses
$13,665
Mortgage P&I
143%
$9,914
Property Taxes
15%
$1,048
Home Insurance
12%
$805
HOA
1%
$92
Property Management
10%
$695
CapEx
5%
$347
Vacancy
6%
$417
Maintenance
5%
$347
Other
0%
$0