Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.5% first-year return on $378k initial cash invested.
-28.5%
Cash On Cash
0.58%
Cap Rate
0.09
DSCR
$3,984
Rent
-$8,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,984 income − $12,956 expenses = $8,972 out of pocket
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,984
Total Expenses
$12,956
Mortgage P&I
242%
$9,642
Property Taxes
41%
$1,649
Home Insurance
16%
$630
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0