Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.47% first-year return on $353k initial cash invested.
-24.47%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$6,462
Rent
-$7,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,462 income − $13,664 expenses = $7,202 out of pocket
Investment Breakdown
|
Purchase Price
$1682k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$336k
Closing costs
1%
$16,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,462
Total Expenses
$13,664
Mortgage P&I
133%
$8,581
Property Taxes
15%
$965
Home Insurance
9%
$612
HOA
28%
$1,826
Property Management
10%
$646
CapEx
5%
$323
Vacancy
6%
$388
Maintenance
5%
$323
Other
0%
$0