Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.15% first-year return on $354k initial cash invested.
-28.15%
Cash On Cash
0.87%
Cap Rate
0.13
DSCR
$4,457
Rent
-$8,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,457 income − $12,769 expenses = $8,312 out of pocket
Investment Breakdown
|
Purchase Price
$1688k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$338k
Closing costs
1%
$16,875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,457
Total Expenses
$12,769
Mortgage P&I
209%
$9,307
Property Taxes
38%
$1,675
Home Insurance
14%
$628
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0