Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.98% first-year return on $363k initial cash invested.
-24.98%
Cash On Cash
1.08%
Cap Rate
0.17
DSCR
$3,721
Rent
-$7,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,721 income − $11,268 expenses = $7,547 out of pocket
Investment Breakdown
|
Purchase Price
$1726k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$345k
Closing costs
1%
$17,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,721
Total Expenses
$11,268
Mortgage P&I
240%
$8,919
Property Taxes
20%
$754
Home Insurance
17%
$628
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0