Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.86% first-year return on $394k initial cash invested.
-18.86%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$6,294
Rent
-$6,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,294 income − $12,481 expenses = $6,187 out of pocket
Investment Breakdown
|
Purchase Price
$1875k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$375k
Closing costs
1%
$18,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,294
Total Expenses
$12,481
Mortgage P&I
151%
$9,534
Property Taxes
9%
$537
Home Insurance
10%
$656
HOA
2%
$117
Property Management
10%
$629
CapEx
5%
$315
Vacancy
6%
$378
Maintenance
5%
$315
Other
0%
$0