Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.84% first-year return on $373k initial cash invested.
-21.84%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$7,294
Rent
-$6,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,294 income − $14,074 expenses = $6,780 out of pocket
Investment Breakdown
|
Purchase Price
$1774k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$355k
Closing costs
1%
$17,743
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,294
Total Expenses
$14,074
Mortgage P&I
121%
$8,839
Property Taxes
25%
$1,828
Home Insurance
9%
$665
HOA
12%
$845
Property Management
10%
$729
CapEx
5%
$365
Vacancy
6%
$438
Maintenance
5%
$365
Other
0%
$0