Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.42% first-year return on $355k initial cash invested.
-22.42%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$5,255
Rent
-$6,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,255 income − $11,897 expenses = $6,642 out of pocket
Investment Breakdown
|
Purchase Price
$1693k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$339k
Closing costs
1%
$16,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,255
Total Expenses
$11,897
Mortgage P&I
161%
$8,470
Property Taxes
28%
$1,448
Home Insurance
12%
$612
HOA
0%
$0
Property Management
10%
$526
CapEx
5%
$263
Vacancy
6%
$315
Maintenance
5%
$263
Other
0%
$0