Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.93% first-year return on $378k initial cash invested.
-23.93%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$5,288
Rent
-$7,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,288 income − $12,817 expenses = $7,529 out of pocket
Investment Breakdown
|
Purchase Price
$1798k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$17,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,288
Total Expenses
$12,817
Mortgage P&I
170%
$8,986
Property Taxes
35%
$1,828
Home Insurance
12%
$629
HOA
0%
$0
Property Management
10%
$529
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0