Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.8% first-year return on $363k initial cash invested.
-22.8%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$4,271
Rent
-$6,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,271 income − $11,172 expenses = $6,901 out of pocket
Investment Breakdown
|
Purchase Price
$1729k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$346k
Closing costs
1%
$17,292
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,271
Total Expenses
$11,172
Mortgage P&I
200%
$8,545
Property Taxes
18%
$750
Home Insurance
15%
$628
HOA
3%
$138
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0