Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.91% first-year return on $389k initial cash invested.
-19.91%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$7,135
Rent
-$6,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,135 income − $13,581 expenses = $6,446 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,135
Total Expenses
$13,581
Mortgage P&I
131%
$9,319
Property Taxes
25%
$1,758
Home Insurance
9%
$648
HOA
0%
$0
Property Management
10%
$714
CapEx
5%
$357
Vacancy
6%
$428
Maintenance
5%
$357
Other
0%
$0