Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.09% first-year return on $357k initial cash invested.
-26.09%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$3,566
Rent
-$7,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,566 income − $11,329 expenses = $7,763 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,566
Total Expenses
$11,329
Mortgage P&I
236%
$8,411
Property Taxes
39%
$1,396
Home Insurance
17%
$595
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0