Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.89% first-year return on $389k initial cash invested.
-23.89%
Cash On Cash
1.39%
Cap Rate
0.22
DSCR
$4,813
Rent
-$7,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,813 income − $12,546 expenses = $7,733 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,813
Total Expenses
$12,546
Mortgage P&I
200%
$9,630
Property Taxes
19%
$938
Home Insurance
13%
$648
HOA
2%
$78
Property Management
10%
$481
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0