Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.38% first-year return on $368k initial cash invested.
-27.38%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$4,163
Rent
-$8,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,163 income − $12,548 expenses = $8,385 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,163
Total Expenses
$12,548
Mortgage P&I
212%
$8,808
Property Taxes
49%
$2,046
Home Insurance
15%
$612
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0