Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.57% first-year return on $367k initial cash invested.
-16.57%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$6,749
Rent
-$5,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,749 income − $11,821 expenses = $5,072 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%
$17,487
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,749
Total Expenses
$11,821
Mortgage P&I
131%
$8,830
Property Taxes
9%
$625
Home Insurance
9%
$612
HOA
0%
$0
Property Management
10%
$675
CapEx
5%
$337
Vacancy
6%
$405
Maintenance
5%
$337
Other
0%
$0