Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.58% first-year return on $366k initial cash invested.
-21.58%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$5,621
Rent
-$6,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,621 income − $12,205 expenses = $6,584 out of pocket
Investment Breakdown
|
Purchase Price
$1744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$349k
Closing costs
1%
$17,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,621
Total Expenses
$12,205
Mortgage P&I
157%
$8,820
Property Taxes
25%
$1,382
Home Insurance
10%
$542
HOA
0%
$0
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0