Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.39% first-year return on $368k initial cash invested.
-27.39%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$1,947
Rent
-$8,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $10,336 expenses = $8,389 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,947
Total Expenses
$10,336
Mortgage P&I
456%
$8,885
Property Taxes
9%
$181
Home Insurance
31%
$612
HOA
8%
$152
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0