Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.31% first-year return on $351k initial cash invested.
-22.31%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$4,000
Rent
-$6,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,000 income − $10,535 expenses = $6,535 out of pocket
Investment Breakdown
|
Purchase Price
$1674k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$335k
Closing costs
1%
$16,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,000
Total Expenses
$10,535
Mortgage P&I
212%
$8,464
Property Taxes
10%
$403
Home Insurance
16%
$628
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0