Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.88% first-year return on $369k initial cash invested.
-19.88%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$6,686
Rent
-$6,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,686 income − $12,799 expenses = $6,113 out of pocket
Investment Breakdown
|
Purchase Price
$1757k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$351k
Closing costs
1%
$17,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,686
Total Expenses
$12,799
Mortgage P&I
133%
$8,863
Property Taxes
19%
$1,301
Home Insurance
9%
$630
HOA
4%
$267
Property Management
10%
$669
CapEx
5%
$334
Vacancy
6%
$401
Maintenance
5%
$334
Other
0%
$0