Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.22% first-year return on $395k initial cash invested.
-25.22%
Cash On Cash
1.53%
Cap Rate
0.23
DSCR
$4,891
Rent
-$8,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,891 income − $13,184 expenses = $8,293 out of pocket
Investment Breakdown
|
Purchase Price
$1879k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$376k
Closing costs
1%
$18,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,891
Total Expenses
$13,184
Mortgage P&I
214%
$10,447
Property Taxes
14%
$674
Home Insurance
13%
$658
HOA
3%
$133
Property Management
10%
$489
CapEx
5%
$245
Vacancy
6%
$293
Maintenance
5%
$245
Other
0%
$0