Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.7% first-year return on $382k initial cash invested.
-22.7%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$4,818
Rent
-$7,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,818 income − $12,048 expenses = $7,230 out of pocket
Investment Breakdown
|
Purchase Price
$1820k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$364k
Closing costs
1%
$18,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,818
Total Expenses
$12,048
Mortgage P&I
187%
$8,994
Property Taxes
24%
$1,164
Home Insurance
13%
$637
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0