Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.52% first-year return on $382k initial cash invested.
-27.52%
Cash On Cash
0.94%
Cap Rate
0.14
DSCR
$4,972
Rent
-$8,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,972 income − $13,731 expenses = $8,759 out of pocket
Investment Breakdown
|
Purchase Price
$1819k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$364k
Closing costs
1%
$18,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,972
Total Expenses
$13,731
Mortgage P&I
200%
$9,932
Property Taxes
37%
$1,852
Home Insurance
13%
$654
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$249
Vacancy
6%
$298
Maintenance
5%
$249
Other
0%
$0