Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.01% first-year return on $366k initial cash invested.
-18.01%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$7,380
Rent
-$5,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,380 income − $12,877 expenses = $5,497 out of pocket
Investment Breakdown
|
Purchase Price
$1744k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$349k
Closing costs
1%
$17,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,380
Total Expenses
$12,877
Mortgage P&I
118%
$8,722
Property Taxes
20%
$1,463
Home Insurance
9%
$700
HOA
1%
$73
Property Management
10%
$738
CapEx
5%
$369
Vacancy
6%
$443
Maintenance
5%
$369
Other
0%
$0