Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.73% first-year return on $378k initial cash invested.
-21.73%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$4,350
Rent
-$6,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,350 income − $11,196 expenses = $6,846 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,350
Total Expenses
$11,196
Mortgage P&I
208%
$9,045
Property Taxes
9%
$389
Home Insurance
14%
$630
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0