Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.06% first-year return on $359k initial cash invested.
-20.06%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$4,454
Rent
-$6,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,454 income − $10,464 expenses = $6,010 out of pocket
Investment Breakdown
|
Purchase Price
$1712k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$342k
Closing costs
1%
$17,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,454
Total Expenses
$10,464
Mortgage P&I
189%
$8,432
Property Taxes
5%
$244
Home Insurance
14%
$630
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0