Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.88% first-year return on $368k initial cash invested.
-19.88%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$5,912
Rent
-$6,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,912 income − $12,015 expenses = $6,103 out of pocket
Investment Breakdown
|
Purchase Price
$1754k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$351k
Closing costs
1%
$17,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,912
Total Expenses
$12,015
Mortgage P&I
151%
$8,925
Property Taxes
16%
$922
Home Insurance
11%
$630
HOA
0%
$0
Property Management
10%
$591
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0