Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.27% first-year return on $354k initial cash invested.
-26.27%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$3,800
Rent
-$7,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,800 income − $11,561 expenses = $7,761 out of pocket
Investment Breakdown
|
Purchase Price
$1688k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$338k
Closing costs
1%
$16,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,800
Total Expenses
$11,561
Mortgage P&I
222%
$8,432
Property Taxes
41%
$1,550
Home Insurance
16%
$591
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0