Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.14% first-year return on $390k initial cash invested.
-23.14%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$6,054
Rent
-$7,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,054 income − $13,585 expenses = $7,531 out of pocket
Investment Breakdown
|
Purchase Price
$1860k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$372k
Closing costs
1%
$18,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,054
Total Expenses
$13,585
Mortgage P&I
154%
$9,322
Property Taxes
27%
$1,650
Home Insurance
12%
$698
HOA
6%
$341
Property Management
10%
$605
CapEx
5%
$303
Vacancy
6%
$363
Maintenance
5%
$303
Other
0%
$0