Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.41% first-year return on $368k initial cash invested.
-22.41%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$5,552
Rent
-$6,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,552 income − $12,416 expenses = $6,864 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,552
Total Expenses
$12,416
Mortgage P&I
160%
$8,856
Property Taxes
27%
$1,504
Home Insurance
11%
$612
HOA
0%
$0
Property Management
10%
$555
CapEx
5%
$278
Vacancy
6%
$333
Maintenance
5%
$278
Other
0%
$0