Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.78% first-year return on $351k initial cash invested.
-20.78%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$4,560
Rent
-$6,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,560 income − $10,642 expenses = $6,082 out of pocket
Investment Breakdown
|
Purchase Price
$1672k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$334k
Closing costs
1%
$16,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,560
Total Expenses
$10,642
Mortgage P&I
184%
$8,376
Property Taxes
11%
$489
Home Insurance
13%
$591
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0