Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.82% first-year return on $395k initial cash invested.
-23.82%
Cash On Cash
1.48%
Cap Rate
0.23
DSCR
$4,473
Rent
-$7,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,473 income − $12,310 expenses = $7,837 out of pocket
Investment Breakdown
|
Purchase Price
$1880k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$376k
Closing costs
1%
$18,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,473
Total Expenses
$12,310
Mortgage P&I
222%
$9,938
Property Taxes
15%
$649
Home Insurance
13%
$560
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0