Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.91% first-year return on $382k initial cash invested.
-25.91%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$5,132
Rent
-$8,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,132 income − $13,368 expenses = $8,236 out of pocket
Investment Breakdown
|
Purchase Price
$1817k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$363k
Closing costs
1%
$18,167
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,132
Total Expenses
$13,368
Mortgage P&I
185%
$9,497
Property Taxes
33%
$1,690
Home Insurance
13%
$663
HOA
4%
$183
Property Management
10%
$513
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0