Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.96% first-year return on $374k initial cash invested.
-26.96%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$3,103
Rent
-$8,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,103 income − $11,501 expenses = $8,398 out of pocket
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,103
Total Expenses
$11,501
Mortgage P&I
304%
$9,434
Property Taxes
21%
$638
Home Insurance
20%
$623
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0