Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.05% first-year return on $363k initial cash invested.
-23.05%
Cash On Cash
1.88%
Cap Rate
0.29
DSCR
$6,173
Rent
-$6,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,173 income − $13,141 expenses = $6,968 out of pocket
Investment Breakdown
|
Purchase Price
$1727k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$345k
Closing costs
1%
$17,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,173
Total Expenses
$13,141
Mortgage P&I
152%
$9,363
Property Taxes
27%
$1,685
Home Insurance
8%
$488
HOA
0%
$0
Property Management
10%
$617
CapEx
5%
$309
Vacancy
6%
$370
Maintenance
5%
$309
Other
0%
$0