Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.57% first-year return on $376k initial cash invested.
-19.57%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$4,779
Rent
-$6,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,779 income − $10,908 expenses = $6,129 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,779
Total Expenses
$10,908
Mortgage P&I
188%
$8,968
Property Taxes
1%
$71
Home Insurance
13%
$626
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0