Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.81% first-year return on $368k initial cash invested.
-18.81%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$5,111
Rent
-$5,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,111 income − $10,880 expenses = $5,769 out of pocket
Investment Breakdown
|
Purchase Price
$1753k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$351k
Closing costs
1%
$17,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,111
Total Expenses
$10,880
Mortgage P&I
169%
$8,624
Property Taxes
6%
$296
Home Insurance
12%
$630
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0