Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.08% first-year return on $386k initial cash invested.
-29.08%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$4,241
Rent
-$9,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,241 income − $13,598 expenses = $9,357 out of pocket
Investment Breakdown
|
Purchase Price
$1839k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$368k
Closing costs
1%
$18,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,241
Total Expenses
$13,598
Mortgage P&I
223%
$9,459
Property Taxes
56%
$2,355
Home Insurance
16%
$682
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0