Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.29% first-year return on $374k initial cash invested.
-21.29%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$6,011
Rent
-$6,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,011 income − $12,639 expenses = $6,628 out of pocket
Investment Breakdown
|
Purchase Price
$1779k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$356k
Closing costs
1%
$17,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,011
Total Expenses
$12,639
Mortgage P&I
150%
$9,040
Property Taxes
18%
$1,062
Home Insurance
11%
$648
HOA
5%
$325
Property Management
10%
$601
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0