Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.61% first-year return on $384k initial cash invested.
-15.61%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$7,739
Rent
-$4,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,739 income − $12,730 expenses = $4,991 out of pocket
Investment Breakdown
|
Purchase Price
$1827k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$365k
Closing costs
1%
$18,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,739
Total Expenses
$12,730
Mortgage P&I
119%
$9,181
Property Taxes
7%
$531
Home Insurance
13%
$1,006
HOA
0%
$0
Property Management
10%
$774
CapEx
5%
$387
Vacancy
6%
$464
Maintenance
5%
$387
Other
0%
$0