Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.72% first-year return on $365k initial cash invested.
-25.72%
Cash On Cash
1.47%
Cap Rate
0.22
DSCR
$5,576
Rent
-$7,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,576 income − $13,393 expenses = $7,817 out of pocket
Investment Breakdown
|
Purchase Price
$1737k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$347k
Closing costs
1%
$17,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,576
Total Expenses
$13,393
Mortgage P&I
173%
$9,666
Property Taxes
30%
$1,647
Home Insurance
11%
$629
HOA
0%
$0
Property Management
10%
$558
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0