Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.16% first-year return on $386k initial cash invested.
-17.16%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$7,069
Rent
-$5,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,069 income − $12,585 expenses = $5,516 out of pocket
Investment Breakdown
|
Purchase Price
$1837k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$367k
Closing costs
1%
$18,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,069
Total Expenses
$12,585
Mortgage P&I
129%
$9,113
Property Taxes
14%
$979
Home Insurance
9%
$656
HOA
0%
$0
Property Management
10%
$707
CapEx
5%
$353
Vacancy
6%
$424
Maintenance
5%
$353
Other
0%
$0