Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.06% first-year return on $365k initial cash invested.
-24.06%
Cash On Cash
1.7%
Cap Rate
0.26
DSCR
$6,064
Rent
-$7,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,064 income − $13,378 expenses = $7,314 out of pocket
Investment Breakdown
|
Purchase Price
$1737k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$347k
Closing costs
1%
$17,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,064
Total Expenses
$13,378
Mortgage P&I
156%
$9,469
Property Taxes
28%
$1,721
Home Insurance
10%
$612
HOA
0%
$0
Property Management
10%
$606
CapEx
5%
$303
Vacancy
6%
$364
Maintenance
5%
$303
Other
0%
$0