Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.57% first-year return on $351k initial cash invested.
-20.57%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$5,105
Rent
-$6,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,105 income − $11,118 expenses = $6,013 out of pocket
Investment Breakdown
|
Purchase Price
$1671k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$334k
Closing costs
1%
$16,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,105
Total Expenses
$11,118
Mortgage P&I
168%
$8,588
Property Taxes
11%
$574
Home Insurance
12%
$630
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0