Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.41% first-year return on $371k initial cash invested.
-31.41%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$3,267
Rent
-$9,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $12,979 expenses = $9,712 out of pocket
Investment Breakdown
|
Purchase Price
$1767k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$353k
Closing costs
1%
$17,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,267
Total Expenses
$12,979
Mortgage P&I
306%
$10,005
Property Taxes
44%
$1,427
Home Insurance
19%
$618
HOA
2%
$80
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0