Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.23% first-year return on $396k initial cash invested.
-24.23%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$5,672
Rent
-$8,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,672 income − $13,679 expenses = $8,007 out of pocket
Investment Breakdown
|
Purchase Price
$1888k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$378k
Closing costs
1%
$18,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,672
Total Expenses
$13,679
Mortgage P&I
171%
$9,671
Property Taxes
33%
$1,872
Home Insurance
12%
$661
HOA
0%
$0
Property Management
10%
$567
CapEx
5%
$284
Vacancy
6%
$340
Maintenance
5%
$284
Other
0%
$0