Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.8% first-year return on $378k initial cash invested.
-25.8%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$2,215
Rent
-$8,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $10,338 expenses = $8,123 out of pocket
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,215
Total Expenses
$10,338
Mortgage P&I
407%
$9,018
Property Taxes
3%
$63
Home Insurance
28%
$630
HOA
2%
$50
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0