Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.06% first-year return on $361k initial cash invested.
-18.06%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$6,729
Rent
-$5,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,729 income − $12,159 expenses = $5,430 out of pocket
Investment Breakdown
|
Purchase Price
$1718k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$344k
Closing costs
1%
$17,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,729
Total Expenses
$12,159
Mortgage P&I
129%
$8,695
Property Taxes
15%
$1,015
Home Insurance
10%
$700
HOA
0%
$0
Property Management
10%
$673
CapEx
5%
$336
Vacancy
6%
$404
Maintenance
5%
$336
Other
0%
$0