Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.25% first-year return on $367k initial cash invested.
-26.25%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$3,474
Rent
-$8,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $11,507 expenses = $8,033 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$350k
Closing costs
1%
$17,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,474
Total Expenses
$11,507
Mortgage P&I
256%
$8,880
Property Taxes
15%
$520
Home Insurance
18%
$612
HOA
17%
$592
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0