Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.15% first-year return on $382k initial cash invested.
-25.15%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,068
Rent
-$8,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $11,083 expenses = $8,015 out of pocket
Investment Breakdown
|
Purchase Price
$1821k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$364k
Closing costs
1%
$18,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,068
Total Expenses
$11,083
Mortgage P&I
301%
$9,246
Property Taxes
12%
$366
Home Insurance
22%
$674
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0