Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.85% first-year return on $376k initial cash invested.
-20.85%
Cash On Cash
2.62%
Cap Rate
0.39
DSCR
$6,312
Rent
-$6,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,312 income − $12,842 expenses = $6,530 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
7.6%
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
$6,312
Total Expenses
$12,842
Mortgage P&I
160%
$10,120
Property Taxes
7%
$454
Home Insurance
10%
$626
HOA
0%
$0
Property Management
10%
$631
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0