Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.91% first-year return on $359k initial cash invested.
-21.91%
Cash On Cash
2.19%
Cap Rate
0.33
DSCR
$6,816
Rent
-$6,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,816 income − $13,371 expenses = $6,555 out of pocket
Investment Breakdown
|
Purchase Price
$1710k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$342k
Closing costs
1%
$17,097
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,816
Total Expenses
$13,371
Mortgage P&I
137%
$9,338
Property Taxes
24%
$1,648
Home Insurance
9%
$612
HOA
0%
$0
Property Management
10%
$682
CapEx
5%
$341
Vacancy
6%
$409
Maintenance
5%
$341
Other
0%
$0