Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.08% first-year return on $391k initial cash invested.
-17.08%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$6,629
Rent
-$5,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,629 income − $12,191 expenses = $5,562 out of pocket
Investment Breakdown
|
Purchase Price
$1861k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$372k
Closing costs
1%
$18,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,629
Total Expenses
$12,191
Mortgage P&I
141%
$9,317
Property Taxes
8%
$504
Home Insurance
10%
$647
HOA
0%
$0
Property Management
10%
$663
CapEx
5%
$331
Vacancy
6%
$398
Maintenance
5%
$331
Other
0%
$0