Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.82% first-year return on $372k initial cash invested.
-17.82%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$7,619
Rent
-$5,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,619 income − $13,143 expenses = $5,524 out of pocket
Investment Breakdown
|
Purchase Price
$1771k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$354k
Closing costs
1%
$17,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,619
Total Expenses
$13,143
Mortgage P&I
118%
$8,962
Property Taxes
21%
$1,570
Home Insurance
8%
$630
HOA
0%
$0
Property Management
10%
$762
CapEx
5%
$381
Vacancy
6%
$457
Maintenance
5%
$381
Other
0%
$0