Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.37% first-year return on $377k initial cash invested.
-18.37%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$5,505
Rent
-$5,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,505 income − $11,275 expenses = $5,770 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,505
Total Expenses
$11,275
Mortgage P&I
166%
$9,114
Property Taxes
2%
$103
Home Insurance
11%
$628
HOA
0%
$0
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0