Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.6% first-year return on $381k initial cash invested.
-22.6%
Cash On Cash
1.86%
Cap Rate
0.29
DSCR
$4,850
Rent
-$7,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,850 income − $12,022 expenses = $7,172 out of pocket
Investment Breakdown
|
Purchase Price
$1814k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$363k
Closing costs
1%
$18,135
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,850
Total Expenses
$12,022
Mortgage P&I
201%
$9,740
Property Taxes
6%
$311
Home Insurance
14%
$674
HOA
1%
$37
Property Management
10%
$485
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0