Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.79% first-year return on $383k initial cash invested.
-29.79%
Cash On Cash
-0.03%
Cap Rate
-0.01
DSCR
$2,824
Rent
-$9,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $12,340 expenses = $9,516 out of pocket
Investment Breakdown
|
Purchase Price
$1826k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$365k
Closing costs
1%
$18,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,824
Total Expenses
$12,340
Mortgage P&I
330%
$9,325
Property Taxes
59%
$1,652
Home Insurance
22%
$630
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0