Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.3% first-year return on $356k initial cash invested.
-23.3%
Cash On Cash
1.98%
Cap Rate
0.3
DSCR
$6,309
Rent
-$6,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,309 income − $13,220 expenses = $6,911 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,309
Total Expenses
$13,220
Mortgage P&I
149%
$9,391
Property Taxes
25%
$1,596
Home Insurance
9%
$593
HOA
0%
$0
Property Management
10%
$631
CapEx
5%
$315
Vacancy
6%
$379
Maintenance
5%
$315
Other
0%
$0