Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.18% first-year return on $392k initial cash invested.
-23.18%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$4,914
Rent
-$7,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,914 income − $12,480 expenses = $7,566 out of pocket
Investment Breakdown
|
Purchase Price
$1865k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$373k
Closing costs
1%
$18,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,914
Total Expenses
$12,480
Mortgage P&I
194%
$9,541
Property Taxes
12%
$612
Home Insurance
13%
$653
HOA
8%
$396
Property Management
10%
$491
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0