Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.53% first-year return on $352k initial cash invested.
-22.53%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$5,138
Rent
-$6,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,138 income − $11,755 expenses = $6,617 out of pocket
Investment Breakdown
|
Purchase Price
$1678k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$336k
Closing costs
1%
$16,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,138
Total Expenses
$11,755
Mortgage P&I
166%
$8,529
Property Taxes
25%
$1,264
Home Insurance
12%
$626
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0