Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.93% first-year return on $388k initial cash invested.
-15.93%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$7,991
Rent
-$5,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,991 income − $13,149 expenses = $5,158 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$370k
Closing costs
1%
$18,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,991
Total Expenses
$13,149
Mortgage P&I
115%
$9,179
Property Taxes
15%
$1,164
Home Insurance
9%
$698
HOA
0%
$30
Property Management
10%
$799
CapEx
5%
$400
Vacancy
6%
$479
Maintenance
5%
$400
Other
0%
$0