Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.41% first-year return on $374k initial cash invested.
-21.41%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$5,485
Rent
-$6,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,485 income − $12,168 expenses = $6,683 out of pocket
Investment Breakdown
|
Purchase Price
$1783k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$357k
Closing costs
1%
$17,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,485
Total Expenses
$12,168
Mortgage P&I
165%
$9,031
Property Taxes
19%
$1,064
Home Insurance
12%
$648
HOA
0%
$0
Property Management
10%
$548
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0