Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.01% first-year return on $351k initial cash invested.
-24.01%
Cash On Cash
1.75%
Cap Rate
0.27
DSCR
$6,058
Rent
-$7,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,058 income − $13,086 expenses = $7,028 out of pocket
Investment Breakdown
|
Purchase Price
$1673k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$335k
Closing costs
1%
$16,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,058
Total Expenses
$13,086
Mortgage P&I
151%
$9,162
Property Taxes
27%
$1,628
Home Insurance
10%
$595
HOA
2%
$126
Property Management
10%
$606
CapEx
5%
$303
Vacancy
6%
$363
Maintenance
5%
$303
Other
0%
$0