Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.82% first-year return on $383k initial cash invested.
-21.82%
Cash On Cash
2.15%
Cap Rate
0.33
DSCR
$5,590
Rent
-$6,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,590 income − $12,554 expenses = $6,964 out of pocket
Investment Breakdown
|
Purchase Price
$1824k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$365k
Closing costs
1%
$18,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,590
Total Expenses
$12,554
Mortgage P&I
178%
$9,954
Property Taxes
6%
$334
Home Insurance
12%
$662
HOA
3%
$150
Property Management
10%
$559
CapEx
5%
$280
Vacancy
6%
$335
Maintenance
5%
$280
Other
0%
$0