Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.27% first-year return on $383k initial cash invested.
-19.27%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$5,854
Rent
-$6,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,854 income − $12,005 expenses = $6,151 out of pocket
Investment Breakdown
|
Purchase Price
$1824k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$365k
Closing costs
1%
$18,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,854
Total Expenses
$12,005
Mortgage P&I
155%
$9,048
Property Taxes
11%
$652
Home Insurance
13%
$770
HOA
0%
$13
Property Management
10%
$585
CapEx
5%
$293
Vacancy
6%
$351
Maintenance
5%
$293
Other
0%
$0