Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.27% first-year return on $389k initial cash invested.
-20.27%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$7,276
Rent
-$6,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,276 income − $13,843 expenses = $6,567 out of pocket
Investment Breakdown
|
Purchase Price
$1851k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$370k
Closing costs
1%
$18,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,276
Total Expenses
$13,843
Mortgage P&I
131%
$9,496
Property Taxes
25%
$1,789
Home Insurance
9%
$665
HOA
0%
$0
Property Management
10%
$728
CapEx
5%
$364
Vacancy
6%
$437
Maintenance
5%
$364
Other
0%
$0