Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.16% first-year return on $351k initial cash invested.
-21.16%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$5,377
Rent
-$6,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,377 income − $11,565 expenses = $6,188 out of pocket
Investment Breakdown
|
Purchase Price
$1671k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$334k
Closing costs
1%
$16,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,377
Total Expenses
$11,565
Mortgage P&I
157%
$8,419
Property Taxes
21%
$1,138
Home Insurance
11%
$609
HOA
0%
$0
Property Management
10%
$538
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0