Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.13% first-year return on $365k initial cash invested.
-21.13%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$5,694
Rent
-$6,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,694 income − $12,126 expenses = $6,432 out of pocket
Investment Breakdown
|
Purchase Price
$1740k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$348k
Closing costs
1%
$17,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,694
Total Expenses
$12,126
Mortgage P&I
153%
$8,711
Property Taxes
24%
$1,357
Home Insurance
10%
$577
HOA
0%
$0
Property Management
10%
$569
CapEx
5%
$285
Vacancy
6%
$342
Maintenance
5%
$285
Other
0%
$0