Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.72% first-year return on $367k initial cash invested.
-18.72%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$6,017
Rent
-$5,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,017 income − $11,742 expenses = $5,725 out of pocket
Investment Breakdown
|
Purchase Price
$1748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$350k
Closing costs
1%
$17,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,017
Total Expenses
$11,742
Mortgage P&I
147%
$8,853
Property Taxes
12%
$712
Home Insurance
10%
$612
HOA
0%
$0
Property Management
10%
$602
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0