Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.48% first-year return on $355k initial cash invested.
-23.48%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$4,592
Rent
-$6,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,592 income − $11,544 expenses = $6,952 out of pocket
Investment Breakdown
|
Purchase Price
$1692k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$338k
Closing costs
1%
$16,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,592
Total Expenses
$11,544
Mortgage P&I
194%
$8,921
Property Taxes
18%
$816
Home Insurance
13%
$612
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0