Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.74% first-year return on $369k initial cash invested.
-21.74%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$5,473
Rent
-$6,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,473 income − $12,167 expenses = $6,694 out of pocket
Investment Breakdown
|
Purchase Price
$1760k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$352k
Closing costs
1%
$17,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,473
Total Expenses
$12,167
Mortgage P&I
160%
$8,748
Property Taxes
21%
$1,158
Home Insurance
11%
$626
HOA
4%
$212
Property Management
10%
$547
CapEx
5%
$274
Vacancy
6%
$328
Maintenance
5%
$274
Other
0%
$0