Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.96% first-year return on $365k initial cash invested.
-25.96%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$4,678
Rent
-$7,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,678 income − $12,579 expenses = $7,901 out of pocket
Investment Breakdown
|
Purchase Price
$1739k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$348k
Closing costs
1%
$17,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,678
Total Expenses
$12,579
Mortgage P&I
186%
$8,708
Property Taxes
30%
$1,391
Home Insurance
13%
$609
HOA
14%
$654
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0