Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $357k initial cash invested.
-15.09%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$6,501
Rent
-$4,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,501 income − $10,989 expenses = $4,488 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,501
Total Expenses
$10,989
Mortgage P&I
130%
$8,466
Property Taxes
4%
$238
Home Insurance
9%
$595
HOA
0%
$0
Property Management
10%
$650
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0