Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.44% first-year return on $378k initial cash invested.
-20.44%
Cash On Cash
2.71%
Cap Rate
0.4
DSCR
$8,187
Rent
-$6,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,187 income − $14,625 expenses = $6,438 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,187
Total Expenses
$14,625
Mortgage P&I
123%
$10,097
Property Taxes
22%
$1,770
Home Insurance
8%
$630
HOA
0%
$0
Property Management
10%
$819
CapEx
5%
$409
Vacancy
6%
$491
Maintenance
5%
$409
Other
0%
$0