Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.55% first-year return on $368k initial cash invested.
-25.55%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$4,794
Rent
-$7,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,794 income − $12,626 expenses = $7,832 out of pocket
Investment Breakdown
|
Purchase Price
$1752k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,519
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,794
Total Expenses
$12,626
Mortgage P&I
186%
$8,916
Property Taxes
27%
$1,310
Home Insurance
13%
$628
HOA
11%
$525
Property Management
10%
$479
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0