Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.09% first-year return on $384k initial cash invested.
-23.09%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$5,235
Rent
-$7,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,235 income − $12,615 expenses = $7,380 out of pocket
Investment Breakdown
|
Purchase Price
$1826k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$365k
Closing costs
1%
$18,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,235
Total Expenses
$12,615
Mortgage P&I
175%
$9,177
Property Taxes
17%
$904
Home Insurance
22%
$1,172
HOA
0%
$0
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0