Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.36% first-year return on $389k initial cash invested.
-25.36%
Cash On Cash
1.19%
Cap Rate
0.19
DSCR
$5,416
Rent
-$8,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,416 income − $13,648 expenses = $8,232 out of pocket
Investment Breakdown
|
Purchase Price
$1855k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$371k
Closing costs
1%
$18,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,416
Total Expenses
$13,648
Mortgage P&I
181%
$9,807
Property Taxes
33%
$1,769
Home Insurance
12%
$663
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0