Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.65% first-year return on $376k initial cash invested.
-22.65%
Cash On Cash
1.57%
Cap Rate
0.25
DSCR
$5,320
Rent
-$7,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,320 income − $12,418 expenses = $7,098 out of pocket
Investment Breakdown
|
Purchase Price
$1791k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,320
Total Expenses
$12,418
Mortgage P&I
172%
$9,168
Property Taxes
23%
$1,204
Home Insurance
12%
$663
HOA
0%
$0
Property Management
10%
$532
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0