Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.97% first-year return on $363k initial cash invested.
-26.97%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$2,582
Rent
-$8,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $10,740 expenses = $8,158 out of pocket
Investment Breakdown
|
Purchase Price
$1729k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$346k
Closing costs
1%
$17,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,582
Total Expenses
$10,740
Mortgage P&I
343%
$8,854
Property Taxes
22%
$575
Home Insurance
25%
$640
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0