Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.84% first-year return on $369k initial cash invested.
-17.84%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$7,030
Rent
-$5,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,030 income − $12,512 expenses = $5,482 out of pocket
Investment Breakdown
|
Purchase Price
$1756k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$351k
Closing costs
1%
$17,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,030
Total Expenses
$12,512
Mortgage P&I
126%
$8,887
Property Taxes
17%
$1,166
Home Insurance
9%
$630
HOA
0%
$0
Property Management
10%
$703
CapEx
5%
$352
Vacancy
6%
$422
Maintenance
5%
$352
Other
0%
$0