Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.64% first-year return on $376k initial cash invested.
-24.64%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$3,441
Rent
-$7,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $11,160 expenses = $7,719 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,441
Total Expenses
$11,160
Mortgage P&I
264%
$9,089
Property Taxes
9%
$321
Home Insurance
18%
$626
HOA
7%
$230
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0