Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.97% first-year return on $375k initial cash invested.
-25.97%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$2,754
Rent
-$8,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $10,879 expenses = $8,125 out of pocket
Investment Breakdown
|
Purchase Price
$1788k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$358k
Closing costs
1%
$17,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,754
Total Expenses
$10,879
Mortgage P&I
318%
$8,768
Property Taxes
26%
$719
Home Insurance
23%
$626
HOA
2%
$50
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0