Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.64% first-year return on $376k initial cash invested.
-27.64%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$2,858
Rent
-$8,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $11,530 expenses = $8,672 out of pocket
Investment Breakdown
|
Purchase Price
$1793k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$359k
Closing costs
1%
$17,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,858
Total Expenses
$11,530
Mortgage P&I
319%
$9,118
Property Taxes
35%
$1,004
Home Insurance
23%
$665
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0