Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.52% first-year return on $360k initial cash invested.
-26.52%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$3,897
Rent
-$7,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,897 income − $11,853 expenses = $7,956 out of pocket
Investment Breakdown
|
Purchase Price
$1715k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$343k
Closing costs
1%
$17,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,897
Total Expenses
$11,853
Mortgage P&I
221%
$8,616
Property Taxes
41%
$1,593
Home Insurance
16%
$630
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0