Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.8% first-year return on $362k initial cash invested.
-26.8%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$3,988
Rent
-$8,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,988 income − $12,071 expenses = $8,083 out of pocket
Investment Breakdown
|
Purchase Price
$1723k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$345k
Closing costs
1%
$17,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,988
Total Expenses
$12,071
Mortgage P&I
219%
$8,735
Property Taxes
42%
$1,688
Home Insurance
15%
$612
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0