Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.93% first-year return on $384k initial cash invested.
-21.93%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$6,196
Rent
-$7,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,196 income − $13,219 expenses = $7,023 out of pocket
Investment Breakdown
|
Purchase Price
$1830k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$366k
Closing costs
1%
$18,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,196
Total Expenses
$13,219
Mortgage P&I
151%
$9,356
Property Taxes
27%
$1,656
Home Insurance
10%
$595
HOA
0%
$0
Property Management
10%
$620
CapEx
5%
$310
Vacancy
6%
$372
Maintenance
5%
$310
Other
0%
$0