Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.11% first-year return on $369k initial cash invested.
-20.11%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$6,595
Rent
-$6,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,595 income − $12,784 expenses = $6,189 out of pocket
Investment Breakdown
|
Purchase Price
$1759k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$352k
Closing costs
1%
$17,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,595
Total Expenses
$12,784
Mortgage P&I
134%
$8,854
Property Taxes
24%
$1,586
Home Insurance
10%
$628
HOA
0%
$0
Property Management
10%
$660
CapEx
5%
$330
Vacancy
6%
$396
Maintenance
5%
$330
Other
0%
$0