Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.54% first-year return on $361k initial cash invested.
-28.54%
Cash On Cash
0.82%
Cap Rate
0.12
DSCR
$2,818
Rent
-$8,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $11,407 expenses = $8,589 out of pocket
Investment Breakdown
|
Purchase Price
$1720k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$344k
Closing costs
1%
$17,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,818
Total Expenses
$11,407
Mortgage P&I
342%
$9,625
Property Taxes
15%
$419
Home Insurance
22%
$630
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0