Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.03% first-year return on $389k initial cash invested.
-31.03%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$3,616
Rent
-$10,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $13,663 expenses = $10,047 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,616
Total Expenses
$13,663
Mortgage P&I
287%
$10,378
Property Taxes
47%
$1,696
Home Insurance
18%
$648
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0