Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.17% first-year return on $352k initial cash invested.
-20.17%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$6,852
Rent
-$5,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,852 income − $12,772 expenses = $5,920 out of pocket
Investment Breakdown
|
Purchase Price
$1677k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$335k
Closing costs
1%
$16,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,852
Total Expenses
$12,772
Mortgage P&I
121%
$8,294
Property Taxes
32%
$2,197
Home Insurance
7%
$499
HOA
0%
$0
Property Management
10%
$685
CapEx
5%
$343
Vacancy
6%
$411
Maintenance
5%
$343
Other
0%
$0