Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.31% first-year return on $367k initial cash invested.
-19.31%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$5,472
Rent
-$5,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,472 income − $11,383 expenses = $5,911 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,472
Total Expenses
$11,383
Mortgage P&I
160%
$8,769
Property Taxes
11%
$579
Home Insurance
11%
$612
HOA
0%
$0
Property Management
10%
$547
CapEx
5%
$274
Vacancy
6%
$328
Maintenance
5%
$274
Other
0%
$0