Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.57% first-year return on $397k initial cash invested.
-25.57%
Cash On Cash
1.09%
Cap Rate
0.17
DSCR
$6,105
Rent
-$8,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,105 income − $14,565 expenses = $8,460 out of pocket
Investment Breakdown
|
Purchase Price
$1890k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$378k
Closing costs
1%
$18,904
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,105
Total Expenses
$14,565
Mortgage P&I
162%
$9,866
Property Taxes
32%
$1,950
Home Insurance
11%
$700
HOA
8%
$463
Property Management
10%
$610
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0