Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.3% first-year return on $377k initial cash invested.
-18.3%
Cash On Cash
2.75%
Cap Rate
0.43
DSCR
$7,745
Rent
-$5,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,745 income − $13,492 expenses = $5,747 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$359k
Closing costs
1%
$17,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,745
Total Expenses
$13,492
Mortgage P&I
122%
$9,468
Property Taxes
18%
$1,383
Home Insurance
8%
$628
HOA
0%
$0
Property Management
10%
$774
CapEx
5%
$387
Vacancy
6%
$465
Maintenance
5%
$387
Other
0%
$0