Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.36% first-year return on $395k initial cash invested.
-20.36%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$6,860
Rent
-$6,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,860 income − $13,560 expenses = $6,700 out of pocket
Investment Breakdown
|
Purchase Price
$1880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$376k
Closing costs
1%
$18,804
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,860
Total Expenses
$13,560
Mortgage P&I
138%
$9,434
Property Taxes
24%
$1,677
Home Insurance
10%
$665
HOA
0%
$0
Property Management
10%
$686
CapEx
5%
$343
Vacancy
6%
$412
Maintenance
5%
$343
Other
0%
$0