Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.73% first-year return on $357k initial cash invested.
-14.73%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$6,720
Rent
-$4,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,720 income − $11,101 expenses = $4,381 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,720
Total Expenses
$11,101
Mortgage P&I
126%
$8,464
Property Taxes
4%
$295
Home Insurance
9%
$595
HOA
0%
$0
Property Management
10%
$672
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0