Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.57% first-year return on $365k initial cash invested.
-17.57%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$7,079
Rent
-$5,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,079 income − $12,428 expenses = $5,349 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%
$17,394
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,079
Total Expenses
$12,428
Mortgage P&I
123%
$8,713
Property Taxes
18%
$1,246
Home Insurance
9%
$628
HOA
0%
$0
Property Management
10%
$708
CapEx
5%
$354
Vacancy
6%
$425
Maintenance
5%
$354
Other
0%
$0