Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.88% first-year return on $365k initial cash invested.
-19.88%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$6,885
Rent
-$6,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,885 income − $12,929 expenses = $6,044 out of pocket
Investment Breakdown
|
Purchase Price
$1738k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$348k
Closing costs
1%
$17,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,885
Total Expenses
$12,929
Mortgage P&I
126%
$8,701
Property Taxes
26%
$1,818
Home Insurance
9%
$621
HOA
0%
$0
Property Management
10%
$688
CapEx
5%
$344
Vacancy
6%
$413
Maintenance
5%
$344
Other
0%
$0