Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.86% first-year return on $367k initial cash invested.
-24.86%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$4,553
Rent
-$7,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,553 income − $12,156 expenses = $7,603 out of pocket
Investment Breakdown
|
Purchase Price
$1748k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$350k
Closing costs
1%
$17,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,553
Total Expenses
$12,156
Mortgage P&I
193%
$8,775
Property Taxes
23%
$1,032
Home Insurance
14%
$639
HOA
12%
$526
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0