Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.52% first-year return on $354k initial cash invested.
-17.52%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$6,556
Rent
-$5,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,556 income − $11,718 expenses = $5,162 out of pocket
Investment Breakdown
|
Purchase Price
$1683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$337k
Closing costs
1%
$16,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,556
Total Expenses
$11,718
Mortgage P&I
127%
$8,326
Property Taxes
17%
$1,110
Home Insurance
9%
$577
HOA
0%
$0
Property Management
10%
$656
CapEx
5%
$328
Vacancy
6%
$393
Maintenance
5%
$328
Other
0%
$0