Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.07% first-year return on $370k initial cash invested.
-23.07%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$6,098
Rent
-$7,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,098 income − $13,220 expenses = $7,122 out of pocket
Investment Breakdown
|
Purchase Price
$1764k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$353k
Closing costs
1%
$17,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,098
Total Expenses
$13,220
Mortgage P&I
150%
$9,175
Property Taxes
30%
$1,829
Home Insurance
10%
$630
HOA
0%
$0
Property Management
10%
$610
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0