Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.26% first-year return on $351k initial cash invested.
-24.26%
Cash On Cash
1.71%
Cap Rate
0.26
DSCR
$4,908
Rent
-$7,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,908 income − $12,006 expenses = $7,098 out of pocket
Investment Breakdown
|
Purchase Price
$1672k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$334k
Closing costs
1%
$16,717
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,908
Total Expenses
$12,006
Mortgage P&I
188%
$9,240
Property Taxes
18%
$906
Home Insurance
12%
$585
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0