Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.85% first-year return on $368k initial cash invested.
-25.85%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$2,173
Rent
-$7,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $10,089 expenses = $7,916 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,173
Total Expenses
$10,089
Mortgage P&I
410%
$8,910
Property Taxes
0%
$2
Home Insurance
28%
$612
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0