Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.55% first-year return on $365k initial cash invested.
-23.55%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$5,215
Rent
-$7,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,215 income − $12,372 expenses = $7,157 out of pocket
Investment Breakdown
|
Purchase Price
$1737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$347k
Closing costs
1%
$17,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,215
Total Expenses
$12,372
Mortgage P&I
166%
$8,675
Property Taxes
34%
$1,782
Home Insurance
11%
$558
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0