Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.78% first-year return on $371k initial cash invested.
-27.78%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$3,532
Rent
-$8,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $12,112 expenses = $8,580 out of pocket
Investment Breakdown
|
Purchase Price
$1765k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$353k
Closing costs
1%
$17,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,532
Total Expenses
$12,112
Mortgage P&I
254%
$8,961
Property Taxes
45%
$1,598
Home Insurance
18%
$626
HOA
0%
$8
Property Management
10%
$353
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0