Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.77% first-year return on $377k initial cash invested.
-25.77%
Cash On Cash
1.59%
Cap Rate
0.23
DSCR
$7,299
Rent
-$8,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,299 income − $15,395 expenses = $8,096 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
7.6%
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
$7,299
Total Expenses
$15,395
Mortgage P&I
138%
$10,102
Property Taxes
38%
$2,767
Home Insurance
9%
$628
HOA
0%
$0
Property Management
10%
$730
CapEx
5%
$365
Vacancy
6%
$438
Maintenance
5%
$365
Other
0%
$0