Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.11% first-year return on $372k initial cash invested.
-20.11%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$7,890
Rent
-$6,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,890 income − $14,121 expenses = $6,231 out of pocket
Investment Breakdown
|
Purchase Price
$1771k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$354k
Closing costs
1%
$17,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,890
Total Expenses
$14,121
Mortgage P&I
110%
$8,676
Property Taxes
35%
$2,767
Home Insurance
8%
$628
HOA
0%
$0
Property Management
10%
$789
CapEx
5%
$394
Vacancy
6%
$473
Maintenance
5%
$394
Other
0%
$0