Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.13% first-year return on $367k initial cash invested.
-18.13%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$5,405
Rent
-$5,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,405 income − $10,958 expenses = $5,553 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$350k
Closing costs
1%
$17,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,405
Total Expenses
$10,958
Mortgage P&I
162%
$8,772
Property Taxes
3%
$170
Home Insurance
11%
$612
HOA
0%
$0
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0