Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.07% first-year return on $367k initial cash invested.
-28.07%
Cash On Cash
0.83%
Cap Rate
0.13
DSCR
$4,506
Rent
-$8,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $13,097 expenses = $8,591 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$350k
Closing costs
1%
$17,489
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,506
Total Expenses
$13,097
Mortgage P&I
213%
$9,580
Property Taxes
38%
$1,734
Home Insurance
14%
$612
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0