Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.2% first-year return on $357k initial cash invested.
-22.2%
Cash On Cash
1.83%
Cap Rate
0.29
DSCR
$6,247
Rent
-$6,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,247 income − $12,849 expenses = $6,602 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,247
Total Expenses
$12,849
Mortgage P&I
142%
$8,882
Property Taxes
27%
$1,656
Home Insurance
10%
$595
HOA
1%
$92
Property Management
10%
$625
CapEx
5%
$312
Vacancy
6%
$375
Maintenance
5%
$312
Other
0%
$0