Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.14% first-year return on $367k initial cash invested.
-24.14%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$4,087
Rent
-$7,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,087 income − $11,472 expenses = $7,385 out of pocket
Investment Breakdown
|
Purchase Price
$1748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$350k
Closing costs
1%
$17,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,087
Total Expenses
$11,472
Mortgage P&I
215%
$8,801
Property Taxes
24%
$961
Home Insurance
16%
$648
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0