Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.72% first-year return on $369k initial cash invested.
-21.72%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$6,819
Rent
-$6,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,819 income − $13,501 expenses = $6,682 out of pocket
Investment Breakdown
|
Purchase Price
$1758k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$352k
Closing costs
1%
$17,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,819
Total Expenses
$13,501
Mortgage P&I
136%
$9,261
Property Taxes
27%
$1,819
Home Insurance
10%
$648
HOA
0%
$0
Property Management
10%
$682
CapEx
5%
$341
Vacancy
6%
$409
Maintenance
5%
$341
Other
0%
$0