Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.8% first-year return on $382k initial cash invested.
-26.8%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$2,596
Rent
-$8,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $11,127 expenses = $8,531 out of pocket
Investment Breakdown
|
Purchase Price
$1819k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$364k
Closing costs
1%
$18,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,596
Total Expenses
$11,127
Mortgage P&I
351%
$9,101
Property Taxes
26%
$687
Home Insurance
26%
$663
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0