Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.62% first-year return on $356k initial cash invested.
-21.62%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$4,932
Rent
-$6,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,932 income − $11,345 expenses = $6,413 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,932
Total Expenses
$11,345
Mortgage P&I
175%
$8,607
Property Taxes
17%
$862
Home Insurance
12%
$593
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0