Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.7% first-year return on $362k initial cash invested.
-23.7%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$4,587
Rent
-$7,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,587 income − $11,735 expenses = $7,148 out of pocket
Investment Breakdown
|
Purchase Price
$1724k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$345k
Closing costs
1%
$17,237
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,587
Total Expenses
$11,735
Mortgage P&I
188%
$8,603
Property Taxes
17%
$802
Home Insurance
25%
$1,138
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0