Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.51% first-year return on $367k initial cash invested.
-25.51%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$5,044
Rent
-$7,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,044 income − $12,849 expenses = $7,805 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$350k
Closing costs
1%
$17,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,044
Total Expenses
$12,849
Mortgage P&I
178%
$8,971
Property Taxes
33%
$1,689
Home Insurance
13%
$661
HOA
4%
$217
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0