Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.54% first-year return on $376k initial cash invested.
-27.54%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$3,773
Rent
-$8,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,773 income − $12,411 expenses = $8,638 out of pocket
Investment Breakdown
|
Purchase Price
$1792k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,773
Total Expenses
$12,411
Mortgage P&I
236%
$8,892
Property Taxes
51%
$1,908
Home Insurance
17%
$630
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0