Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.91% first-year return on $374k initial cash invested.
-22.91%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$3,779
Rent
-$7,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,779 income − $10,921 expenses = $7,142 out of pocket
Investment Breakdown
|
Purchase Price
$1781k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$356k
Closing costs
1%
$17,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,779
Total Expenses
$10,921
Mortgage P&I
239%
$9,036
Property Taxes
4%
$134
Home Insurance
20%
$768
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0