Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.35% first-year return on $365k initial cash invested.
-19.35%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$5,739
Rent
-$5,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,739 income − $11,631 expenses = $5,892 out of pocket
Investment Breakdown
|
Purchase Price
$1740k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$348k
Closing costs
1%
$17,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,739
Total Expenses
$11,631
Mortgage P&I
152%
$8,713
Property Taxes
14%
$796
Home Insurance
11%
$630
HOA
0%
$0
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0