Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.16% first-year return on $377k initial cash invested.
-26.16%
Cash On Cash
1.23%
Cap Rate
0.19
DSCR
$4,895
Rent
-$8,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,895 income − $13,114 expenses = $8,219 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,895
Total Expenses
$13,114
Mortgage P&I
200%
$9,814
Property Taxes
29%
$1,398
Home Insurance
13%
$628
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0