Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.1% first-year return on $383k initial cash invested.
-23.1%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$5,120
Rent
-$7,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,120 income − $12,486 expenses = $7,366 out of pocket
Investment Breakdown
|
Purchase Price
$1822k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$364k
Closing costs
1%
$18,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,120
Total Expenses
$12,486
Mortgage P&I
176%
$9,001
Property Taxes
29%
$1,507
Home Insurance
13%
$647
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0