Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.44% first-year return on $385k initial cash invested.
-17.44%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$6,269
Rent
-$5,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,269 income − $11,865 expenses = $5,596 out of pocket
Investment Breakdown
|
Purchase Price
$1834k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$367k
Closing costs
1%
$18,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,269
Total Expenses
$11,865
Mortgage P&I
147%
$9,190
Property Taxes
6%
$381
Home Insurance
11%
$665
HOA
0%
$0
Property Management
10%
$627
CapEx
5%
$313
Vacancy
6%
$376
Maintenance
5%
$313
Other
0%
$0