Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.35% first-year return on $396k initial cash invested.
-15.35%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$7,107
Rent
-$5,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,107 income − $12,168 expenses = $5,061 out of pocket
Investment Breakdown
|
Purchase Price
$1884k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$377k
Closing costs
1%
$18,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,107
Total Expenses
$12,168
Mortgage P&I
132%
$9,370
Property Taxes
2%
$146
Home Insurance
10%
$682
HOA
2%
$123
Property Management
10%
$711
CapEx
5%
$355
Vacancy
6%
$426
Maintenance
5%
$355
Other
0%
$0