Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.99% first-year return on $378k initial cash invested.
-15.99%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$6,532
Rent
-$5,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,532 income − $11,567 expenses = $5,035 out of pocket
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,532
Total Expenses
$11,567
Mortgage P&I
138%
$9,009
Property Taxes
4%
$229
Home Insurance
10%
$630
HOA
0%
$0
Property Management
10%
$653
CapEx
5%
$327
Vacancy
6%
$392
Maintenance
5%
$327
Other
0%
$0