Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.45% first-year return on $394k initial cash invested.
-14.45%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$7,636
Rent
-$4,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,636 income − $12,385 expenses = $4,749 out of pocket
Investment Breakdown
|
Purchase Price
$1877k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$375k
Closing costs
1%
$18,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,636
Total Expenses
$12,385
Mortgage P&I
123%
$9,370
Property Taxes
3%
$197
Home Insurance
9%
$682
HOA
2%
$150
Property Management
10%
$764
CapEx
5%
$382
Vacancy
6%
$458
Maintenance
5%
$382
Other
0%
$0