Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.12% first-year return on $356k initial cash invested.
-16.12%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$6,214
Rent
-$4,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,214 income − $10,995 expenses = $4,781 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,214
Total Expenses
$10,995
Mortgage P&I
135%
$8,410
Property Taxes
6%
$376
Home Insurance
10%
$593
HOA
0%
$0
Property Management
10%
$621
CapEx
5%
$311
Vacancy
6%
$373
Maintenance
5%
$311
Other
0%
$0