Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.45% first-year return on $376k initial cash invested.
-18.45%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$6,532
Rent
-$5,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,532 income − $12,309 expenses = $5,777 out of pocket
Investment Breakdown
|
Purchase Price
$1789k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,532
Total Expenses
$12,309
Mortgage P&I
139%
$9,050
Property Taxes
15%
$956
Home Insurance
9%
$604
HOA
0%
$0
Property Management
10%
$653
CapEx
5%
$327
Vacancy
6%
$392
Maintenance
5%
$327
Other
0%
$0