Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.71% first-year return on $353k initial cash invested.
-27.71%
Cash On Cash
0.96%
Cap Rate
0.15
DSCR
$5,542
Rent
-$8,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,542 income − $13,685 expenses = $8,143 out of pocket
Investment Breakdown
|
Purchase Price
$1679k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$336k
Closing costs
1%
$16,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,542
Total Expenses
$13,685
Mortgage P&I
166%
$9,214
Property Taxes
27%
$1,469
Home Insurance
11%
$588
HOA
18%
$973
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$333
Maintenance
5%
$277
Other
0%
$0