Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.71% first-year return on $368k initial cash invested.
-24.71%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,826
Rent
-$7,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $10,393 expenses = $7,567 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,826
Total Expenses
$10,393
Mortgage P&I
315%
$8,896
Property Taxes
5%
$150
Home Insurance
22%
$612
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0