Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.09% first-year return on $389k initial cash invested.
-30.09%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$2,849
Rent
-$9,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,849 income − $12,613 expenses = $9,764 out of pocket
Investment Breakdown
|
Purchase Price
$1854k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$371k
Closing costs
1%
$18,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,849
Total Expenses
$12,613
Mortgage P&I
362%
$10,310
Property Taxes
30%
$863
Home Insurance
25%
$700
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0