Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.09% first-year return on $357k initial cash invested.
-25.09%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$4,449
Rent
-$7,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,449 income − $11,912 expenses = $7,463 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,449
Total Expenses
$11,912
Mortgage P&I
195%
$8,655
Property Taxes
34%
$1,498
Home Insurance
13%
$595
HOA
0%
$8
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0