Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.8% first-year return on $364k initial cash invested.
-20.8%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$7,700
Rent
-$6,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,700 income − $14,007 expenses = $6,307 out of pocket
Investment Breakdown
|
Purchase Price
$1733k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$347k
Closing costs
1%
$17,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,700
Total Expenses
$14,007
Mortgage P&I
111%
$8,571
Property Taxes
14%
$1,055
Home Insurance
8%
$639
HOA
23%
$1,740
Property Management
10%
$770
CapEx
5%
$385
Vacancy
6%
$462
Maintenance
5%
$385
Other
0%
$0