Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.57% first-year return on $388k initial cash invested.
-25.57%
Cash On Cash
1.51%
Cap Rate
0.23
DSCR
$6,347
Rent
-$8,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,347 income − $14,613 expenses = $8,266 out of pocket
Investment Breakdown
|
Purchase Price
$1848k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$370k
Closing costs
1%
$18,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,347
Total Expenses
$14,613
Mortgage P&I
162%
$10,268
Property Taxes
29%
$1,820
Home Insurance
10%
$665
HOA
3%
$210
Property Management
10%
$635
CapEx
5%
$317
Vacancy
6%
$381
Maintenance
5%
$317
Other
0%
$0