Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.76% first-year return on $380k initial cash invested.
-16.76%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$6,458
Rent
-$5,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,458 income − $11,761 expenses = $5,303 out of pocket
Investment Breakdown
|
Purchase Price
$1808k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$362k
Closing costs
1%
$18,077
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,458
Total Expenses
$11,761
Mortgage P&I
142%
$9,179
Property Taxes
4%
$238
Home Insurance
10%
$665
HOA
0%
$0
Property Management
10%
$646
CapEx
5%
$323
Vacancy
6%
$387
Maintenance
5%
$323
Other
0%
$0