Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.33% first-year return on $396k initial cash invested.
-20.33%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$7,187
Rent
-$6,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,187 income − $13,904 expenses = $6,717 out of pocket
Investment Breakdown
|
Purchase Price
$1888k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$378k
Closing costs
1%
$18,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,187
Total Expenses
$13,904
Mortgage P&I
132%
$9,509
Property Taxes
25%
$1,829
Home Insurance
10%
$698
HOA
0%
$0
Property Management
10%
$719
CapEx
5%
$359
Vacancy
6%
$431
Maintenance
5%
$359
Other
0%
$0