Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.05% first-year return on $387k initial cash invested.
-25.05%
Cash On Cash
1.48%
Cap Rate
0.23
DSCR
$5,845
Rent
-$8,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,845 income − $13,929 expenses = $8,084 out of pocket
Investment Breakdown
|
Purchase Price
$1844k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$369k
Closing costs
1%
$18,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,845
Total Expenses
$13,929
Mortgage P&I
172%
$10,073
Property Taxes
29%
$1,674
Home Insurance
11%
$663
HOA
0%
$0
Property Management
10%
$584
CapEx
5%
$292
Vacancy
6%
$351
Maintenance
5%
$292
Other
0%
$0