Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.55% first-year return on $368k initial cash invested.
-25.55%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,442
Rent
-$7,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $10,268 expenses = $7,826 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,442
Total Expenses
$10,268
Mortgage P&I
368%
$8,978
Property Taxes
2%
$43
Home Insurance
25%
$612
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0