Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.33% first-year return on $353k initial cash invested.
-27.33%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$2,211
Rent
-$8,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $10,245 expenses = $8,034 out of pocket
Investment Breakdown
|
Purchase Price
$1680k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$336k
Closing costs
1%
$16,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,211
Total Expenses
$10,245
Mortgage P&I
387%
$8,550
Property Taxes
24%
$531
Home Insurance
27%
$588
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0