Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.32% first-year return on $368k initial cash invested.
-24.32%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,799
Rent
-$7,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,799 income − $11,247 expenses = $7,448 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,799
Total Expenses
$11,247
Mortgage P&I
230%
$8,738
Property Taxes
24%
$909
Home Insurance
16%
$612
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0