Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.72% first-year return on $377k initial cash invested.
-28.72%
Cash On Cash
0.95%
Cap Rate
0.14
DSCR
$2,976
Rent
-$9,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $11,999 expenses = $9,023 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$359k
Closing costs
1%
$17,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,976
Total Expenses
$11,999
Mortgage P&I
346%
$10,288
Property Taxes
10%
$308
Home Insurance
21%
$628
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0