Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.11% first-year return on $378k initial cash invested.
-26.11%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$3,703
Rent
-$8,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,703 income − $11,935 expenses = $8,232 out of pocket
Investment Breakdown
|
Purchase Price
$1802k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,016
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,703
Total Expenses
$11,935
Mortgage P&I
246%
$9,124
Property Taxes
32%
$1,186
Home Insurance
18%
$663
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0