Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.76% first-year return on $398k initial cash invested.
-23.76%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$5,645
Rent
-$7,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,645 income − $13,528 expenses = $7,883 out of pocket
Investment Breakdown
|
Purchase Price
$1896k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$379k
Closing costs
1%
$18,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,645
Total Expenses
$13,528
Mortgage P&I
168%
$9,463
Property Taxes
34%
$1,916
Home Insurance
12%
$682
HOA
0%
$0
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0