Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.99% first-year return on $358k initial cash invested.
-26.99%
Cash On Cash
1.15%
Cap Rate
0.17
DSCR
$4,918
Rent
-$8,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,918 income − $12,970 expenses = $8,052 out of pocket
Investment Breakdown
|
Purchase Price
$1705k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$341k
Closing costs
1%
$17,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,918
Total Expenses
$12,970
Mortgage P&I
192%
$9,446
Property Taxes
33%
$1,633
Home Insurance
12%
$612
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0