Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.61% first-year return on $359k initial cash invested.
-17.61%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$6,248
Rent
-$5,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,248 income − $11,523 expenses = $5,275 out of pocket
Investment Breakdown
|
Purchase Price
$1712k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$342k
Closing costs
1%
$17,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,248
Total Expenses
$11,523
Mortgage P&I
133%
$8,281
Property Taxes
17%
$1,093
Home Insurance
8%
$525
HOA
0%
$0
Property Management
10%
$625
CapEx
5%
$312
Vacancy
6%
$375
Maintenance
5%
$312
Other
0%
$0