Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.55% first-year return on $352k initial cash invested.
-18.55%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$5,076
Rent
-$5,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,076 income − $10,513 expenses = $5,437 out of pocket
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$335k
Closing costs
1%
$16,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,076
Total Expenses
$10,513
Mortgage P&I
163%
$8,258
Property Taxes
7%
$339
Home Insurance
12%
$586
HOA
0%
$9
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0