Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.6% first-year return on $389k initial cash invested.
-22.6%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$4,580
Rent
-$7,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,580 income − $11,896 expenses = $7,316 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,580
Total Expenses
$11,896
Mortgage P&I
210%
$9,599
Property Taxes
6%
$268
Home Insurance
14%
$648
HOA
4%
$190
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0