Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.75% first-year return on $368k initial cash invested.
-22.75%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$3,967
Rent
-$6,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,967 income − $10,933 expenses = $6,966 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,967
Total Expenses
$10,933
Mortgage P&I
230%
$9,109
Property Taxes
5%
$181
Home Insurance
15%
$612
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0