Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.89% first-year return on $378k initial cash invested.
-21.89%
Cash On Cash
1.94%
Cap Rate
0.31
DSCR
$6,251
Rent
-$6,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,251 income − $13,149 expenses = $6,898 out of pocket
Investment Breakdown
|
Purchase Price
$1801k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,010
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,251
Total Expenses
$13,149
Mortgage P&I
152%
$9,490
Property Taxes
23%
$1,407
Home Insurance
10%
$626
HOA
0%
$0
Property Management
10%
$625
CapEx
5%
$313
Vacancy
6%
$375
Maintenance
5%
$313
Other
0%
$0