Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.99% first-year return on $372k initial cash invested.
-20.99%
Cash On Cash
2.26%
Cap Rate
0.35
DSCR
$6,964
Rent
-$6,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,964 income − $13,472 expenses = $6,508 out of pocket
Investment Breakdown
|
Purchase Price
$1772k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$354k
Closing costs
1%
$17,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,964
Total Expenses
$13,472
Mortgage P&I
136%
$9,496
Property Taxes
23%
$1,573
Home Insurance
9%
$593
HOA
0%
$0
Property Management
10%
$696
CapEx
5%
$348
Vacancy
6%
$418
Maintenance
5%
$348
Other
0%
$0