Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $366k initial cash invested.
-22.67%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$5,247
Rent
-$6,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,247 income − $12,171 expenses = $6,924 out of pocket
Investment Breakdown
|
Purchase Price
$1745k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$349k
Closing costs
1%
$17,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,247
Total Expenses
$12,171
Mortgage P&I
171%
$8,985
Property Taxes
23%
$1,211
Home Insurance
12%
$611
HOA
0%
$0
Property Management
10%
$525
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0