Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.37% first-year return on $387k initial cash invested.
-31.37%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$3,414
Rent
-$10,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $13,539 expenses = $10,125 out of pocket
Investment Breakdown
|
Purchase Price
$1845k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$369k
Closing costs
1%
$18,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,414
Total Expenses
$13,539
Mortgage P&I
295%
$10,074
Property Taxes
55%
$1,879
Home Insurance
20%
$698
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0