Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.89% first-year return on $387k initial cash invested.
-27.89%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$2,124
Rent
-$9,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $11,129 expenses = $9,005 out of pocket
Investment Breakdown
|
Purchase Price
$1845k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$369k
Closing costs
1%
$18,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,124
Total Expenses
$11,129
Mortgage P&I
441%
$9,368
Property Taxes
19%
$414
Home Insurance
30%
$646
HOA
7%
$150
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0