Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.35% first-year return on $375k initial cash invested.
-14.35%
Cash On Cash
3.51%
Cap Rate
0.56
DSCR
$7,620
Rent
-$4,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,620 income − $12,099 expenses = $4,479 out of pocket
Investment Breakdown
|
Purchase Price
$1784k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$357k
Closing costs
1%
$17,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,620
Total Expenses
$12,099
Mortgage P&I
122%
$9,315
Property Taxes
2%
$147
Home Insurance
9%
$656
HOA
0%
$0
Property Management
10%
$762
CapEx
5%
$381
Vacancy
6%
$457
Maintenance
5%
$381
Other
0%
$0