Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.75% first-year return on $368k initial cash invested.
-20.75%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$6,488
Rent
-$6,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,488 income − $12,843 expenses = $6,355 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,488
Total Expenses
$12,843
Mortgage P&I
139%
$9,018
Property Taxes
24%
$1,527
Home Insurance
9%
$612
HOA
0%
$0
Property Management
10%
$649
CapEx
5%
$324
Vacancy
6%
$389
Maintenance
5%
$324
Other
0%
$0