Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.78% first-year return on $396k initial cash invested.
-24.78%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$4,069
Rent
-$8,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,069 income − $12,248 expenses = $8,179 out of pocket
Investment Breakdown
|
Purchase Price
$1886k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$377k
Closing costs
1%
$18,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,069
Total Expenses
$12,248
Mortgage P&I
233%
$9,485
Property Taxes
27%
$1,094
Home Insurance
15%
$612
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0