Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.93% first-year return on $358k initial cash invested.
-27.93%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$2,832
Rent
-$8,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,832 income − $11,174 expenses = $8,342 out of pocket
Investment Breakdown
|
Purchase Price
$1707k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$341k
Closing costs
1%
$17,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,832
Total Expenses
$11,174
Mortgage P&I
316%
$8,963
Property Taxes
29%
$813
Home Insurance
22%
$630
HOA
1%
$31
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0