Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.15% first-year return on $360k initial cash invested.
-21.15%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$6,208
Rent
-$6,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,208 income − $12,554 expenses = $6,346 out of pocket
Investment Breakdown
|
Purchase Price
$1715k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$343k
Closing costs
1%
$17,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,208
Total Expenses
$12,554
Mortgage P&I
140%
$8,668
Property Taxes
27%
$1,645
Home Insurance
10%
$628
HOA
0%
$0
Property Management
10%
$621
CapEx
5%
$310
Vacancy
6%
$372
Maintenance
5%
$310
Other
0%
$0