Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.94% first-year return on $391k initial cash invested.
-25.94%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,967
Rent
-$8,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $11,428 expenses = $8,461 out of pocket
Investment Breakdown
|
Purchase Price
$1864k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$373k
Closing costs
1%
$18,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,967
Total Expenses
$11,428
Mortgage P&I
318%
$9,425
Property Taxes
19%
$550
Home Insurance
23%
$682
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0