Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.2% first-year return on $383k initial cash invested.
-27.2%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$3,772
Rent
-$8,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $12,450 expenses = $8,678 out of pocket
Investment Breakdown
|
Purchase Price
$1823k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$365k
Closing costs
1%
$18,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,772
Total Expenses
$12,450
Mortgage P&I
246%
$9,263
Property Taxes
41%
$1,541
Home Insurance
18%
$665
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0