Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.07% first-year return on $357k initial cash invested.
-23.07%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$3,553
Rent
-$6,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,553 income − $10,416 expenses = $6,863 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,553
Total Expenses
$10,416
Mortgage P&I
240%
$8,522
Property Taxes
11%
$375
Home Insurance
17%
$595
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0