Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.9% first-year return on $367k initial cash invested.
-19.9%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$7,182
Rent
-$6,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,182 income − $13,263 expenses = $6,081 out of pocket
Investment Breakdown
|
Purchase Price
$1746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$349k
Closing costs
1%
$17,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,182
Total Expenses
$13,263
Mortgage P&I
121%
$8,664
Property Taxes
26%
$1,883
Home Insurance
9%
$630
HOA
3%
$219
Property Management
10%
$718
CapEx
5%
$359
Vacancy
6%
$431
Maintenance
5%
$359
Other
0%
$0