Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.67% first-year return on $373k initial cash invested.
-23.67%
Cash On Cash
1.48%
Cap Rate
0.23
DSCR
$4,088
Rent
-$7,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,088 income − $11,438 expenses = $7,350 out of pocket
Investment Breakdown
|
Purchase Price
$1774k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$355k
Closing costs
1%
$17,743
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,088
Total Expenses
$11,438
Mortgage P&I
228%
$9,338
Property Taxes
9%
$375
Home Insurance
16%
$663
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0