Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.54% first-year return on $378k initial cash invested.
-23.54%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$4,952
Rent
-$7,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,952 income − $12,374 expenses = $7,422 out of pocket
Investment Breakdown
|
Purchase Price
$1802k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,952
Total Expenses
$12,374
Mortgage P&I
182%
$9,012
Property Taxes
23%
$1,130
Home Insurance
13%
$648
HOA
6%
$296
Property Management
10%
$495
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0