Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.3% first-year return on $396k initial cash invested.
-28.3%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$2,213
Rent
-$9,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,213 income − $11,557 expenses = $9,344 out of pocket
Investment Breakdown
|
Purchase Price
$1886k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$377k
Closing costs
1%
$18,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,213
Total Expenses
$11,557
Mortgage P&I
447%
$9,889
Property Taxes
13%
$287
Home Insurance
36%
$805
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0