Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.71% first-year return on $357k initial cash invested.
-21.71%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$4,938
Rent
-$6,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,938 income − $11,394 expenses = $6,456 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,938
Total Expenses
$11,394
Mortgage P&I
174%
$8,571
Property Taxes
19%
$944
Home Insurance
12%
$595
HOA
0%
$0
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0