Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.14% first-year return on $380k initial cash invested.
-20.14%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$6,616
Rent
-$6,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,616 income − $12,989 expenses = $6,373 out of pocket
Investment Breakdown
|
Purchase Price
$1809k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$362k
Closing costs
1%
$18,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,616
Total Expenses
$12,989
Mortgage P&I
142%
$9,408
Property Taxes
18%
$1,162
Home Insurance
11%
$698
HOA
0%
$0
Property Management
10%
$662
CapEx
5%
$331
Vacancy
6%
$397
Maintenance
5%
$331
Other
0%
$0