Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.59% first-year return on $377k initial cash invested.
-22.59%
Cash On Cash
1.78%
Cap Rate
0.28
DSCR
$4,635
Rent
-$7,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,635 income − $11,730 expenses = $7,095 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$359k
Closing costs
1%
$17,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,635
Total Expenses
$11,730
Mortgage P&I
206%
$9,528
Property Taxes
6%
$295
Home Insurance
14%
$663
HOA
1%
$38
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0