Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.21% first-year return on $376k initial cash invested.
-25.21%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$3,643
Rent
-$7,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,643 income − $11,541 expenses = $7,898 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,643
Total Expenses
$11,541
Mortgage P&I
249%
$9,089
Property Taxes
24%
$879
Home Insurance
17%
$626
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0