Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.13% first-year return on $377k initial cash invested.
-21.13%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$5,218
Rent
-$6,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,218 income − $11,849 expenses = $6,631 out of pocket
Investment Breakdown
|
Purchase Price
$1793k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$359k
Closing costs
1%
$17,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,218
Total Expenses
$11,849
Mortgage P&I
173%
$9,010
Property Taxes
16%
$817
Home Insurance
13%
$665
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0