Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.89% first-year return on $375k initial cash invested.
-26.89%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$2,832
Rent
-$8,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,832 income − $11,231 expenses = $8,399 out of pocket
Investment Breakdown
|
Purchase Price
$1785k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$357k
Closing costs
1%
$17,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,832
Total Expenses
$11,231
Mortgage P&I
330%
$9,340
Property Taxes
12%
$352
Home Insurance
22%
$625
HOA
6%
$177
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0