Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.8% first-year return on $373k initial cash invested.
-25.8%
Cash On Cash
1.45%
Cap Rate
0.22
DSCR
$5,569
Rent
-$8,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,569 income − $13,583 expenses = $8,014 out of pocket
Investment Breakdown
|
Purchase Price
$1775k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$355k
Closing costs
1%
$17,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,569
Total Expenses
$13,583
Mortgage P&I
177%
$9,880
Property Taxes
29%
$1,616
Home Insurance
11%
$640
HOA
0%
$0
Property Management
10%
$557
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0