Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.55% first-year return on $357k initial cash invested.
-17.55%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$5,632
Rent
-$5,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,632 income − $10,851 expenses = $5,219 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,632
Total Expenses
$10,851
Mortgage P&I
151%
$8,500
Property Taxes
5%
$291
Home Insurance
11%
$595
HOA
0%
$0
Property Management
10%
$563
CapEx
5%
$282
Vacancy
6%
$338
Maintenance
5%
$282
Other
0%
$0