Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.94% first-year return on $364k initial cash invested.
-17.94%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$7,030
Rent
-$5,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,030 income − $12,465 expenses = $5,435 out of pocket
Investment Breakdown
|
Purchase Price
$1731k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$346k
Closing costs
1%
$17,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,030
Total Expenses
$12,465
Mortgage P&I
123%
$8,679
Property Taxes
19%
$1,327
Home Insurance
9%
$630
HOA
0%
$0
Property Management
10%
$703
CapEx
5%
$352
Vacancy
6%
$422
Maintenance
5%
$352
Other
0%
$0