Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.61% first-year return on $366k initial cash invested.
-19.61%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$6,215
Rent
-$5,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,215 income − $12,192 expenses = $5,977 out of pocket
Investment Breakdown
|
Purchase Price
$1742k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$348k
Closing costs
1%
$17,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,215
Total Expenses
$12,192
Mortgage P&I
140%
$8,715
Property Taxes
20%
$1,240
Home Insurance
10%
$620
HOA
0%
$0
Property Management
10%
$622
CapEx
5%
$311
Vacancy
6%
$373
Maintenance
5%
$311
Other
0%
$0