Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.99% first-year return on $382k initial cash invested.
-17.99%
Cash On Cash
2.61%
Cap Rate
0.42
DSCR
$6,862
Rent
-$5,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,862 income − $12,589 expenses = $5,727 out of pocket
Investment Breakdown
|
Purchase Price
$1820k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$364k
Closing costs
1%
$18,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,862
Total Expenses
$12,589
Mortgage P&I
136%
$9,345
Property Taxes
13%
$912
Home Insurance
8%
$548
HOA
0%
$0
Property Management
10%
$686
CapEx
5%
$343
Vacancy
6%
$412
Maintenance
5%
$343
Other
0%
$0