Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.16% first-year return on $353k initial cash invested.
-30.16%
Cash On Cash
0.28%
Cap Rate
0.04
DSCR
$1,577
Rent
-$8,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,577 income − $10,445 expenses = $8,868 out of pocket
Investment Breakdown
|
Purchase Price
$1680k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$336k
Closing costs
1%
$16,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,577
Total Expenses
$10,445
Mortgage P&I
582%
$9,185
Property Taxes
17%
$261
Home Insurance
37%
$588
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0