Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.85% first-year return on $378k initial cash invested.
-34.85%
Cash On Cash
-1.15%
Cap Rate
-0.19
DSCR
$4,677
Rent
-$10,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,677 income − $15,655 expenses = $10,978 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,677
Total Expenses
$15,655
Mortgage P&I
193%
$9,014
Property Taxes
102%
$4,794
Home Insurance
13%
$630
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0