Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.38% first-year return on $395k initial cash invested.
-19.38%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$5,735
Rent
-$6,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,735 income − $12,113 expenses = $6,378 out of pocket
Investment Breakdown
|
Purchase Price
$1881k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$376k
Closing costs
1%
$18,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,735
Total Expenses
$12,113
Mortgage P&I
166%
$9,528
Property Taxes
7%
$393
Home Insurance
12%
$700
HOA
0%
$0
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0