Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.01% first-year return on $367k initial cash invested.
-28.01%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$4,366
Rent
-$8,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,366 income − $12,939 expenses = $8,573 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$350k
Closing costs
1%
$17,489
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,366
Total Expenses
$12,939
Mortgage P&I
212%
$9,257
Property Taxes
40%
$1,750
Home Insurance
14%
$628
HOA
4%
$169
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0