Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.2% first-year return on $371k initial cash invested.
-21.2%
Cash On Cash
2.02%
Cap Rate
0.32
DSCR
$5,967
Rent
-$6,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,967 income − $12,522 expenses = $6,555 out of pocket
Investment Breakdown
|
Purchase Price
$1767k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$353k
Closing costs
1%
$17,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,967
Total Expenses
$12,522
Mortgage P&I
155%
$9,236
Property Taxes
19%
$1,105
Home Insurance
11%
$630
HOA
0%
$0
Property Management
10%
$597
CapEx
5%
$298
Vacancy
6%
$358
Maintenance
5%
$298
Other
0%
$0