Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.51% first-year return on $378k initial cash invested.
-21.51%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$6,249
Rent
-$6,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,249 income − $13,020 expenses = $6,771 out of pocket
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,249
Total Expenses
$13,020
Mortgage P&I
146%
$9,104
Property Taxes
23%
$1,457
Home Insurance
10%
$630
HOA
3%
$205
Property Management
10%
$625
CapEx
5%
$312
Vacancy
6%
$375
Maintenance
5%
$312
Other
0%
$0