Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.04% first-year return on $368k initial cash invested.
-24.04%
Cash On Cash
1.51%
Cap Rate
0.24
DSCR
$5,770
Rent
-$7,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,770 income − $13,147 expenses = $7,377 out of pocket
Investment Breakdown
|
Purchase Price
$1754k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$351k
Closing costs
1%
$17,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,770
Total Expenses
$13,147
Mortgage P&I
161%
$9,293
Property Taxes
30%
$1,725
Home Insurance
11%
$630
HOA
0%
$0
Property Management
10%
$577
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0