Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.76% first-year return on $357k initial cash invested.
-20.76%
Cash On Cash
2.14%
Cap Rate
0.34
DSCR
$6,660
Rent
-$6,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,660 income − $12,833 expenses = $6,173 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,660
Total Expenses
$12,833
Mortgage P&I
133%
$8,867
Property Taxes
24%
$1,628
Home Insurance
9%
$595
HOA
0%
$11
Property Management
10%
$666
CapEx
5%
$333
Vacancy
6%
$400
Maintenance
5%
$333
Other
0%
$0