Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.08% first-year return on $373k initial cash invested.
-26.08%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$3,717
Rent
-$8,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $11,823 expenses = $8,106 out of pocket
Investment Breakdown
|
Purchase Price
$1776k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$355k
Closing costs
1%
$17,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,717
Total Expenses
$11,823
Mortgage P&I
243%
$9,049
Property Taxes
31%
$1,159
Home Insurance
17%
$648
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0