Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.74% first-year return on $366k initial cash invested.
-17.74%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$5,943
Rent
-$5,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,943 income − $11,357 expenses = $5,414 out of pocket
Investment Breakdown
|
Purchase Price
$1744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$349k
Closing costs
1%
$17,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,943
Total Expenses
$11,357
Mortgage P&I
149%
$8,853
Property Taxes
16%
$957
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$594
CapEx
5%
$297
Vacancy
6%
$357
Maintenance
5%
$297
Other
0%
$0