Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.79% first-year return on $376k initial cash invested.
-16.79%
Cash On Cash
2.83%
Cap Rate
0.46
DSCR
$6,977
Rent
-$5,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,977 income − $12,238 expenses = $5,261 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,904
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,977
Total Expenses
$12,238
Mortgage P&I
131%
$9,130
Property Taxes
9%
$630
Home Insurance
10%
$663
HOA
0%
$0
Property Management
10%
$698
CapEx
5%
$349
Vacancy
6%
$419
Maintenance
5%
$349
Other
0%
$0