Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.7% first-year return on $373k initial cash invested.
-20.7%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$6,671
Rent
-$6,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,671 income − $13,099 expenses = $6,428 out of pocket
Investment Breakdown
|
Purchase Price
$1775k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$355k
Closing costs
1%
$17,748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,671
Total Expenses
$13,099
Mortgage P&I
135%
$9,012
Property Taxes
24%
$1,577
Home Insurance
9%
$621
HOA
2%
$154
Property Management
10%
$667
CapEx
5%
$334
Vacancy
6%
$400
Maintenance
5%
$334
Other
0%
$0