Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.22% first-year return on $372k initial cash invested.
-21.22%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$5,219
Rent
-$6,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,219 income − $11,806 expenses = $6,587 out of pocket
Investment Breakdown
|
Purchase Price
$1773k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$355k
Closing costs
1%
$17,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,219
Total Expenses
$11,806
Mortgage P&I
174%
$9,070
Property Taxes
14%
$714
Home Insurance
13%
$665
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0