Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.21% first-year return on $383k initial cash invested.
-19.21%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$6,294
Rent
-$6,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,294 income − $12,424 expenses = $6,130 out of pocket
Investment Breakdown
|
Purchase Price
$1823k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$365k
Closing costs
1%
$18,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,294
Total Expenses
$12,424
Mortgage P&I
146%
$9,203
Property Taxes
17%
$1,059
Home Insurance
8%
$525
HOA
0%
$0
Property Management
10%
$629
CapEx
5%
$315
Vacancy
6%
$378
Maintenance
5%
$315
Other
0%
$0