Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.58% first-year return on $357k initial cash invested.
-26.58%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$3,560
Rent
-$7,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,560 income − $11,467 expenses = $7,907 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,560
Total Expenses
$11,467
Mortgage P&I
239%
$8,522
Property Taxes
40%
$1,424
Home Insurance
17%
$595
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0