Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.51% first-year return on $360k initial cash invested.
-24.51%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$4,030
Rent
-$7,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $11,375 expenses = $7,345 out of pocket
Investment Breakdown
|
Purchase Price
$1712k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$342k
Closing costs
1%
$17,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,030
Total Expenses
$11,375
Mortgage P&I
215%
$8,651
Property Taxes
27%
$1,080
Home Insurance
15%
$595
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0