Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.9% first-year return on $386k initial cash invested.
-28.9%
Cash On Cash
0.65%
Cap Rate
0.1
DSCR
$5,328
Rent
-$9,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,328 income − $14,613 expenses = $9,285 out of pocket
Investment Breakdown
|
Purchase Price
$1836k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$367k
Closing costs
1%
$18,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,328
Total Expenses
$14,613
Mortgage P&I
188%
$10,006
Property Taxes
35%
$1,848
Home Insurance
12%
$663
HOA
13%
$711
Property Management
10%
$533
CapEx
5%
$266
Vacancy
6%
$320
Maintenance
5%
$266
Other
0%
$0