Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.41% first-year return on $369k initial cash invested.
-18.41%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$7,061
Rent
-$5,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,061 income − $12,725 expenses = $5,664 out of pocket
Investment Breakdown
|
Purchase Price
$1758k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$352k
Closing costs
1%
$17,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,061
Total Expenses
$12,725
Mortgage P&I
125%
$8,835
Property Taxes
20%
$1,407
Home Insurance
9%
$647
HOA
0%
$0
Property Management
10%
$706
CapEx
5%
$353
Vacancy
6%
$424
Maintenance
5%
$353
Other
0%
$0