Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.22% first-year return on $364k initial cash invested.
-26.22%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$4,747
Rent
-$7,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,747 income − $12,692 expenses = $7,945 out of pocket
Investment Breakdown
|
Purchase Price
$1731k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$346k
Closing costs
1%
$17,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,747
Total Expenses
$12,692
Mortgage P&I
186%
$8,810
Property Taxes
28%
$1,343
Home Insurance
13%
$630
HOA
14%
$675
Property Management
10%
$475
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0