Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.61% first-year return on $368k initial cash invested.
-16.61%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$7,409
Rent
-$5,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,409 income − $12,496 expenses = $5,087 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,409
Total Expenses
$12,496
Mortgage P&I
118%
$8,773
Property Taxes
15%
$1,118
Home Insurance
8%
$612
HOA
1%
$67
Property Management
10%
$741
CapEx
5%
$370
Vacancy
6%
$445
Maintenance
5%
$370
Other
0%
$0