Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.14% first-year return on $362k initial cash invested.
-22.14%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$6,037
Rent
-$6,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,037 income − $12,718 expenses = $6,681 out of pocket
Investment Breakdown
|
Purchase Price
$1725k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$345k
Closing costs
1%
$17,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,037
Total Expenses
$12,718
Mortgage P&I
146%
$8,812
Property Taxes
28%
$1,711
Home Insurance
10%
$625
HOA
0%
$0
Property Management
10%
$604
CapEx
5%
$302
Vacancy
6%
$362
Maintenance
5%
$302
Other
0%
$0