Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.09% first-year return on $353k initial cash invested.
-24.09%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,855
Rent
-$7,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,855 income − $10,935 expenses = $7,080 out of pocket
Investment Breakdown
|
Purchase Price
$1679k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$336k
Closing costs
1%
$16,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,855
Total Expenses
$10,935
Mortgage P&I
218%
$8,418
Property Taxes
24%
$921
Home Insurance
15%
$593
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0