Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.09% first-year return on $372k initial cash invested.
-21.09%
Cash On Cash
2.12%
Cap Rate
0.33
DSCR
$5,776
Rent
-$6,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,776 income − $12,310 expenses = $6,534 out of pocket
Investment Breakdown
|
Purchase Price
$1770k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$354k
Closing costs
1%
$17,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,776
Total Expenses
$12,310
Mortgage P&I
162%
$9,372
Property Taxes
14%
$815
Home Insurance
11%
$620
HOA
0%
$0
Property Management
10%
$578
CapEx
5%
$289
Vacancy
6%
$347
Maintenance
5%
$289
Other
0%
$0