Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.91% first-year return on $378k initial cash invested.
-21.91%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$3,923
Rent
-$6,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,923 income − $10,821 expenses = $6,898 out of pocket
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,923
Total Expenses
$10,821
Mortgage P&I
232%
$9,089
Property Taxes
2%
$83
Home Insurance
16%
$630
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0