Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.74% first-year return on $361k initial cash invested.
-26.74%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$3,537
Rent
-$8,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $11,581 expenses = $8,044 out of pocket
Investment Breakdown
|
Purchase Price
$1719k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$344k
Closing costs
1%
$17,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,537
Total Expenses
$11,581
Mortgage P&I
243%
$8,611
Property Taxes
32%
$1,122
Home Insurance
16%
$578
HOA
10%
$350
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0