Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.11% first-year return on $356k initial cash invested.
-12.11%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$7,372
Rent
-$3,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,372 income − $10,965 expenses = $3,593 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,372
Total Expenses
$10,965
Mortgage P&I
114%
$8,430
Property Taxes
0%
$25
Home Insurance
8%
$593
HOA
0%
$0
Property Management
10%
$737
CapEx
5%
$369
Vacancy
6%
$442
Maintenance
5%
$369
Other
0%
$0