Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25% first-year return on $372k initial cash invested.
-25%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$3,136
Rent
-$7,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $10,879 expenses = $7,743 out of pocket
Investment Breakdown
|
Purchase Price
$1770k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$354k
Closing costs
1%
$17,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,136
Total Expenses
$10,879
Mortgage P&I
288%
$9,022
Property Taxes
12%
$376
Home Insurance
21%
$665
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0