Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.65% first-year return on $368k initial cash invested.
-20.65%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$5,908
Rent
-$6,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,908 income − $12,240 expenses = $6,332 out of pocket
Investment Breakdown
|
Purchase Price
$1752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,518
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,908
Total Expenses
$12,240
Mortgage P&I
148%
$8,769
Property Taxes
22%
$1,306
Home Insurance
11%
$630
HOA
0%
$0
Property Management
10%
$591
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0