Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.53% first-year return on $376k initial cash invested.
-19.53%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$6,094
Rent
-$6,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,094 income − $12,220 expenses = $6,126 out of pocket
Investment Breakdown
|
Purchase Price
$1793k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$359k
Closing costs
1%
$17,928
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,094
Total Expenses
$12,220
Mortgage P&I
147%
$8,963
Property Taxes
17%
$1,042
Home Insurance
10%
$630
HOA
0%
$0
Property Management
10%
$609
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0