Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.95% first-year return on $376k initial cash invested.
-20.95%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$7,195
Rent
-$6,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,195 income − $13,767 expenses = $6,572 out of pocket
Investment Breakdown
|
Purchase Price
$1792k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,195
Total Expenses
$13,767
Mortgage P&I
126%
$9,055
Property Taxes
22%
$1,588
Home Insurance
9%
$640
HOA
9%
$612
Property Management
10%
$720
CapEx
5%
$360
Vacancy
6%
$432
Maintenance
5%
$360
Other
0%
$0