Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $385k initial cash invested.
-17.03%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$7,020
Rent
-$5,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,020 income − $12,485 expenses = $5,465 out of pocket
Investment Breakdown
|
Purchase Price
$1834k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$367k
Closing costs
1%
$18,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,020
Total Expenses
$12,485
Mortgage P&I
129%
$9,077
Property Taxes
15%
$1,058
Home Insurance
7%
$525
HOA
0%
$0
Property Management
10%
$702
CapEx
5%
$351
Vacancy
6%
$421
Maintenance
5%
$351
Other
0%
$0