Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.7% first-year return on $366k initial cash invested.
-18.7%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$7,064
Rent
-$5,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,064 income − $12,765 expenses = $5,701 out of pocket
Investment Breakdown
|
Purchase Price
$1742k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$348k
Closing costs
1%
$17,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,064
Total Expenses
$12,765
Mortgage P&I
122%
$8,617
Property Taxes
24%
$1,700
Home Insurance
9%
$612
HOA
0%
$0
Property Management
10%
$706
CapEx
5%
$353
Vacancy
6%
$424
Maintenance
5%
$353
Other
0%
$0