Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.07% first-year return on $356k initial cash invested.
-21.07%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$5,584
Rent
-$6,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,584 income − $11,833 expenses = $6,249 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,584
Total Expenses
$11,833
Mortgage P&I
152%
$8,508
Property Taxes
23%
$1,281
Home Insurance
11%
$593
HOA
0%
$0
Property Management
10%
$558
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0