Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.25% first-year return on $368k initial cash invested.
-22.25%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$4,770
Rent
-$6,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,770 income − $11,585 expenses = $6,815 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
$4,770
Total Expenses
$11,585
Mortgage P&I
183%
$8,738
Property Taxes
14%
$649
Home Insurance
13%
$612
HOA
7%
$347
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0