Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.29% first-year return on $382k initial cash invested.
-21.29%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$5,847
Rent
-$6,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,847 income − $12,632 expenses = $6,785 out of pocket
Investment Breakdown
|
Purchase Price
$1821k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$364k
Closing costs
1%
$18,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,847
Total Expenses
$12,632
Mortgage P&I
155%
$9,066
Property Taxes
24%
$1,381
Home Insurance
11%
$665
HOA
0%
$0
Property Management
10%
$585
CapEx
5%
$292
Vacancy
6%
$351
Maintenance
5%
$292
Other
0%
$0