Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.43% first-year return on $376k initial cash invested.
-21.43%
Cash On Cash
2.34%
Cap Rate
0.36
DSCR
$7,580
Rent
-$6,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,580 income − $14,293 expenses = $6,713 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,897
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,580
Total Expenses
$14,293
Mortgage P&I
130%
$9,822
Property Taxes
24%
$1,844
Home Insurance
9%
$656
HOA
0%
$0
Property Management
10%
$758
CapEx
5%
$379
Vacancy
6%
$455
Maintenance
5%
$379
Other
0%
$0