Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.7% first-year return on $357k initial cash invested.
-21.7%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$6,336
Rent
-$6,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,336 income − $12,791 expenses = $6,455 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,336
Total Expenses
$12,791
Mortgage P&I
140%
$8,876
Property Taxes
26%
$1,672
Home Insurance
9%
$595
HOA
0%
$0
Property Management
10%
$634
CapEx
5%
$317
Vacancy
6%
$380
Maintenance
5%
$317
Other
0%
$0