Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.51% first-year return on $384k initial cash invested.
-25.51%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$4,902
Rent
-$8,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,902 income − $13,072 expenses = $8,170 out of pocket
Investment Breakdown
|
Purchase Price
$1830k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$366k
Closing costs
1%
$18,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,902
Total Expenses
$13,072
Mortgage P&I
184%
$9,030
Property Taxes
41%
$1,998
Home Insurance
16%
$770
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0