Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.18% first-year return on $354k initial cash invested.
-23.18%
Cash On Cash
1.62%
Cap Rate
0.26
DSCR
$4,685
Rent
-$6,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,685 income − $11,531 expenses = $6,846 out of pocket
Investment Breakdown
|
Purchase Price
$1688k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$338k
Closing costs
1%
$16,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,685
Total Expenses
$11,531
Mortgage P&I
190%
$8,895
Property Taxes
18%
$828
Home Insurance
13%
$591
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0