Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.74% first-year return on $365k initial cash invested.
-18.74%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$5,670
Rent
-$5,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,670 income − $11,371 expenses = $5,701 out of pocket
Investment Breakdown
|
Purchase Price
$1738k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$348k
Closing costs
1%
$17,382
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,670
Total Expenses
$11,371
Mortgage P&I
155%
$8,782
Property Taxes
8%
$466
Home Insurance
11%
$648
HOA
0%
$0
Property Management
10%
$567
CapEx
5%
$284
Vacancy
6%
$340
Maintenance
5%
$284
Other
0%
$0