Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.33% first-year return on $373k initial cash invested.
-24.33%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$4,806
Rent
-$7,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,806 income − $12,362 expenses = $7,556 out of pocket
Investment Breakdown
|
Purchase Price
$1775k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$355k
Closing costs
1%
$17,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,806
Total Expenses
$12,362
Mortgage P&I
185%
$8,871
Property Taxes
34%
$1,621
Home Insurance
13%
$621
HOA
0%
$0
Property Management
10%
$481
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0