Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.2% first-year return on $371k initial cash invested.
-23.2%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$6,283
Rent
-$7,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,283 income − $13,463 expenses = $7,180 out of pocket
Investment Breakdown
|
Purchase Price
$1768k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$354k
Closing costs
1%
$17,681
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,283
Total Expenses
$13,463
Mortgage P&I
144%
$9,057
Property Taxes
33%
$2,045
Home Insurance
12%
$728
HOA
0%
$0
Property Management
10%
$628
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0