Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $357k initial cash invested.
-19.45%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$6,238
Rent
-$5,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,238 income − $12,018 expenses = $5,780 out of pocket
Investment Breakdown
|
Purchase Price
$1698k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,238
Total Expenses
$12,018
Mortgage P&I
136%
$8,509
Property Taxes
19%
$1,199
Home Insurance
10%
$594
HOA
2%
$94
Property Management
10%
$624
CapEx
5%
$312
Vacancy
6%
$374
Maintenance
5%
$312
Other
0%
$0