Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.67% first-year return on $376k initial cash invested.
-21.67%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$5,518
Rent
-$6,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,518 income − $12,310 expenses = $6,792 out of pocket
Investment Breakdown
|
Purchase Price
$1791k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,518
Total Expenses
$12,310
Mortgage P&I
163%
$9,007
Property Taxes
22%
$1,229
Home Insurance
12%
$639
HOA
0%
$0
Property Management
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0