Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.51% first-year return on $357k initial cash invested.
-22.51%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,687
Rent
-$6,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,687 income − $10,384 expenses = $6,697 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,687
Total Expenses
$10,384
Mortgage P&I
234%
$8,631
Property Taxes
5%
$200
Home Insurance
16%
$595
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0