Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.75% first-year return on $384k initial cash invested.
-25.75%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,819
Rent
-$8,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,819 income − $13,061 expenses = $8,242 out of pocket
Investment Breakdown
|
Purchase Price
$1829k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$366k
Closing costs
1%
$18,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,819
Total Expenses
$13,061
Mortgage P&I
193%
$9,308
Property Taxes
39%
$1,860
Home Insurance
13%
$640
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0