Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.82% first-year return on $375k initial cash invested.
-25.82%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$4,267
Rent
-$8,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,267 income − $12,338 expenses = $8,071 out of pocket
Investment Breakdown
|
Purchase Price
$1786k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$357k
Closing costs
1%
$17,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,267
Total Expenses
$12,338
Mortgage P&I
212%
$9,045
Property Taxes
38%
$1,625
Home Insurance
13%
$559
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0