Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.89% first-year return on $382k initial cash invested.
-26.89%
Cash On Cash
1.21%
Cap Rate
0.18
DSCR
$4,885
Rent
-$8,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,885 income − $13,455 expenses = $8,570 out of pocket
Investment Breakdown
|
Purchase Price
$1821k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$364k
Closing costs
1%
$18,209
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,885
Total Expenses
$13,455
Mortgage P&I
208%
$10,159
Property Taxes
26%
$1,282
Home Insurance
13%
$612
HOA
3%
$133
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0