Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.88% first-year return on $368k initial cash invested.
-24.88%
Cash On Cash
0.74%
Cap Rate
0.13
DSCR
$2,091
Rent
-$7,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,091 income − $9,723 expenses = $7,632 out of pocket
Investment Breakdown
|
Purchase Price
$1753k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$351k
Closing costs
1%
$17,531
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,091
Total Expenses
$9,723
Mortgage P&I
412%
$8,605
Property Taxes
15%
$312
Home Insurance
13%
$262
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$125
Maintenance
5%
$105
Other
0%
$0