Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.27% first-year return on $371k initial cash invested.
-24.27%
Cash On Cash
1.94%
Cap Rate
0.29
DSCR
$8,395
Rent
-$7,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,395 income − $15,899 expenses = $7,504 out of pocket
Investment Breakdown
|
Purchase Price
$1767k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$353k
Closing costs
1%
$17,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,395
Total Expenses
$15,899
Mortgage P&I
118%
$9,941
Property Taxes
37%
$3,076
Home Insurance
8%
$698
HOA
0%
$0
Property Management
10%
$840
CapEx
5%
$420
Vacancy
6%
$504
Maintenance
5%
$420
Other
0%
$0