Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.84% first-year return on $356k initial cash invested.
-22.84%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$5,633
Rent
-$6,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,633 income − $12,407 expenses = $6,774 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,633
Total Expenses
$12,407
Mortgage P&I
153%
$8,626
Property Taxes
31%
$1,723
Home Insurance
11%
$593
HOA
0%
$0
Property Management
10%
$563
CapEx
5%
$282
Vacancy
6%
$338
Maintenance
5%
$282
Other
0%
$0