Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.26% first-year return on $368k initial cash invested.
-30.26%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$2,032
Rent
-$9,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $11,300 expenses = $9,268 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,032
Total Expenses
$11,300
Mortgage P&I
469%
$9,525
Property Taxes
31%
$634
Home Insurance
30%
$612
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0