Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.65% first-year return on $358k initial cash invested.
-25.65%
Cash On Cash
1.38%
Cap Rate
0.21
DSCR
$5,436
Rent
-$7,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,436 income − $13,097 expenses = $7,661 out of pocket
Investment Breakdown
|
Purchase Price
$1707k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$341k
Closing costs
1%
$17,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,436
Total Expenses
$13,097
Mortgage P&I
172%
$9,350
Property Taxes
32%
$1,724
Home Insurance
11%
$609
HOA
0%
$0
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0