Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.4% first-year return on $368k initial cash invested.
-24.4%
Cash On Cash
1.35%
Cap Rate
0.21
DSCR
$4,540
Rent
-$7,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,540 income − $12,014 expenses = $7,474 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,540
Total Expenses
$12,014
Mortgage P&I
203%
$9,214
Property Taxes
13%
$612
Home Insurance
13%
$612
HOA
9%
$396
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0