Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.4% first-year return on $396k initial cash invested.
-19.4%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$5,826
Rent
-$6,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,826 income − $12,229 expenses = $6,403 out of pocket
Investment Breakdown
|
Purchase Price
$1886k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$377k
Closing costs
1%
$18,856
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,826
Total Expenses
$12,229
Mortgage P&I
163%
$9,525
Property Taxes
8%
$491
Home Insurance
12%
$698
HOA
0%
$0
Property Management
10%
$583
CapEx
5%
$291
Vacancy
6%
$350
Maintenance
5%
$291
Other
0%
$0