Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.24% first-year return on $365k initial cash invested.
-24.24%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$5,053
Rent
-$7,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,053 income − $12,417 expenses = $7,364 out of pocket
Investment Breakdown
|
Purchase Price
$1736k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$347k
Closing costs
1%
$17,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,053
Total Expenses
$12,417
Mortgage P&I
173%
$8,759
Property Taxes
34%
$1,696
Home Insurance
13%
$648
HOA
0%
$0
Property Management
10%
$505
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0