Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.73% first-year return on $362k initial cash invested.
-22.73%
Cash On Cash
1.72%
Cap Rate
0.27
DSCR
$6,291
Rent
-$6,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,291 income − $13,140 expenses = $6,849 out of pocket
Investment Breakdown
|
Purchase Price
$1722k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$344k
Closing costs
1%
$17,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,291
Total Expenses
$13,140
Mortgage P&I
143%
$9,003
Property Taxes
28%
$1,774
Home Insurance
10%
$637
HOA
1%
$90
Property Management
10%
$629
CapEx
5%
$315
Vacancy
6%
$377
Maintenance
5%
$315
Other
0%
$0