Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.31% first-year return on $368k initial cash invested.
-22.31%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$5,188
Rent
-$6,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,188 income − $12,019 expenses = $6,831 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,188
Total Expenses
$12,019
Mortgage P&I
168%
$8,711
Property Taxes
26%
$1,348
Home Insurance
12%
$612
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0