Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.85% first-year return on $384k initial cash invested.
-19.85%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$7,074
Rent
-$6,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,074 income − $13,427 expenses = $6,353 out of pocket
Investment Breakdown
|
Purchase Price
$1829k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$366k
Closing costs
1%
$18,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,074
Total Expenses
$13,427
Mortgage P&I
129%
$9,147
Property Taxes
24%
$1,690
Home Insurance
9%
$628
HOA
2%
$123
Property Management
10%
$707
CapEx
5%
$354
Vacancy
6%
$424
Maintenance
5%
$354
Other
0%
$0