Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.18% first-year return on $374k initial cash invested.
-26.18%
Cash On Cash
1.42%
Cap Rate
0.21
DSCR
$5,679
Rent
-$8,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,679 income − $13,835 expenses = $8,156 out of pocket
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$356k
Closing costs
1%
$17,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,679
Total Expenses
$13,835
Mortgage P&I
176%
$9,985
Property Taxes
31%
$1,750
Home Insurance
11%
$623
HOA
0%
$0
Property Management
10%
$568
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0