Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.18% first-year return on $368k initial cash invested.
-26.18%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,461
Rent
-$8,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,461 income − $10,479 expenses = $8,018 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
$2,461
Total Expenses
$10,479
Mortgage P&I
360%
$8,849
Property Taxes
15%
$378
Home Insurance
25%
$612
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0