Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.12% first-year return on $369k initial cash invested.
-17.12%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$6,246
Rent
-$5,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,246 income − $11,518 expenses = $5,272 out of pocket
Investment Breakdown
|
Purchase Price
$1759k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$352k
Closing costs
1%
$17,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,246
Total Expenses
$11,518
Mortgage P&I
140%
$8,713
Property Taxes
8%
$518
Home Insurance
11%
$663
HOA
0%
$0
Property Management
10%
$625
CapEx
5%
$312
Vacancy
6%
$375
Maintenance
5%
$312
Other
0%
$0