Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.94% first-year return on $368k initial cash invested.
-20.94%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$5,966
Rent
-$6,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,966 income − $12,382 expenses = $6,416 out of pocket
Investment Breakdown
|
Purchase Price
$1751k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,966
Total Expenses
$12,382
Mortgage P&I
148%
$8,806
Property Taxes
26%
$1,525
Home Insurance
8%
$500
HOA
0%
$0
Property Management
10%
$597
CapEx
5%
$298
Vacancy
6%
$358
Maintenance
5%
$298
Other
0%
$0