Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.87% first-year return on $375k initial cash invested.
-20.87%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$5,542
Rent
-$6,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,542 income − $12,072 expenses = $6,530 out of pocket
Investment Breakdown
|
Purchase Price
$1788k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$358k
Closing costs
1%
$17,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,542
Total Expenses
$12,072
Mortgage P&I
164%
$9,088
Property Taxes
17%
$917
Home Insurance
11%
$626
HOA
0%
$0
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$333
Maintenance
5%
$277
Other
0%
$0