Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.76% first-year return on $363k initial cash invested.
-16.76%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$6,221
Rent
-$5,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,221 income − $11,291 expenses = $5,070 out of pocket
Investment Breakdown
|
Purchase Price
$1728k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$346k
Closing costs
1%
$17,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,221
Total Expenses
$11,291
Mortgage P&I
142%
$8,825
Property Taxes
4%
$219
Home Insurance
10%
$630
HOA
0%
$0
Property Management
10%
$622
CapEx
5%
$311
Vacancy
6%
$373
Maintenance
5%
$311
Other
0%
$0