Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.55% first-year return on $374k initial cash invested.
-18.55%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$6,286
Rent
-$5,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,286 income − $12,070 expenses = $5,784 out of pocket
Investment Breakdown
|
Purchase Price
$1782k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$356k
Closing costs
1%
$17,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,286
Total Expenses
$12,070
Mortgage P&I
141%
$8,871
Property Taxes
15%
$932
Home Insurance
9%
$593
HOA
1%
$40
Property Management
10%
$629
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0