Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.85% first-year return on $363k initial cash invested.
-26.85%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$3,484
Rent
-$8,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,484 income − $11,609 expenses = $8,125 out of pocket
Investment Breakdown
|
Purchase Price
$1729k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$346k
Closing costs
1%
$17,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,484
Total Expenses
$11,609
Mortgage P&I
251%
$8,744
Property Taxes
21%
$731
Home Insurance
18%
$644
HOA
17%
$585
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0