Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.72% first-year return on $356k initial cash invested.
-25.72%
Cash On Cash
1.35%
Cap Rate
0.21
DSCR
$5,442
Rent
-$7,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,442 income − $13,069 expenses = $7,627 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$339k
Closing costs
1%
$16,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,442
Total Expenses
$13,069
Mortgage P&I
170%
$9,255
Property Taxes
33%
$1,769
Home Insurance
12%
$630
HOA
0%
$0
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0