Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.84% first-year return on $371k initial cash invested.
-19.84%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$6,480
Rent
-$6,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,480 income − $12,620 expenses = $6,140 out of pocket
Investment Breakdown
|
Purchase Price
$1768k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$354k
Closing costs
1%
$17,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,480
Total Expenses
$12,620
Mortgage P&I
138%
$8,955
Property Taxes
21%
$1,350
Home Insurance
10%
$630
HOA
0%
$0
Property Management
10%
$648
CapEx
5%
$324
Vacancy
6%
$389
Maintenance
5%
$324
Other
0%
$0