Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.64% first-year return on $376k initial cash invested.
-25.64%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$4,783
Rent
-$8,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,783 income − $12,810 expenses = $8,027 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%
$17,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,783
Total Expenses
$12,810
Mortgage P&I
189%
$9,037
Property Taxes
38%
$1,819
Home Insurance
13%
$626
HOA
2%
$85
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0