Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.1% first-year return on $374k initial cash invested.
-24.1%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$4,307
Rent
-$7,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,307 income − $11,811 expenses = $7,504 out of pocket
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$356k
Closing costs
1%
$17,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,307
Total Expenses
$11,811
Mortgage P&I
211%
$9,107
Property Taxes
19%
$809
Home Insurance
15%
$663
HOA
3%
$113
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0