Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.77% first-year return on $377k initial cash invested.
-19.77%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$6,492
Rent
-$6,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,492 income − $12,704 expenses = $6,212 out of pocket
Investment Breakdown
|
Purchase Price
$1796k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$359k
Closing costs
1%
$17,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,492
Total Expenses
$12,704
Mortgage P&I
137%
$8,865
Property Taxes
20%
$1,275
Home Insurance
13%
$875
HOA
0%
$0
Property Management
10%
$649
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0