Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.69% first-year return on $389k initial cash invested.
-24.69%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$3,312
Rent
-$7,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,312 income − $11,304 expenses = $7,992 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,312
Total Expenses
$11,304
Mortgage P&I
283%
$9,359
Property Taxes
13%
$435
Home Insurance
20%
$648
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0