Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.6% first-year return on $356k initial cash invested.
-23.6%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$3,231
Rent
-$6,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $10,230 expenses = $6,999 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,231
Total Expenses
$10,230
Mortgage P&I
260%
$8,415
Property Taxes
12%
$381
Home Insurance
18%
$593
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0