Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.2% first-year return on $382k initial cash invested.
-29.2%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$4,143
Rent
-$9,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,143 income − $13,444 expenses = $9,301 out of pocket
Investment Breakdown
|
Purchase Price
$1820k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$364k
Closing costs
1%
$18,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,143
Total Expenses
$13,444
Mortgage P&I
240%
$9,940
Property Taxes
43%
$1,790
Home Insurance
15%
$637
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0