Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.92% first-year return on $374k initial cash invested.
-19.92%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$5,262
Rent
-$6,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,262 income − $11,477 expenses = $6,215 out of pocket
Investment Breakdown
|
Purchase Price
$1783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$357k
Closing costs
1%
$17,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,262
Total Expenses
$11,477
Mortgage P&I
167%
$8,807
Property Taxes
13%
$672
Home Insurance
12%
$630
HOA
0%
$0
Property Management
10%
$526
CapEx
5%
$263
Vacancy
6%
$316
Maintenance
5%
$263
Other
0%
$0