Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.77% first-year return on $352k initial cash invested.
-20.77%
Cash On Cash
2.06%
Cap Rate
0.33
DSCR
$5,503
Rent
-$6,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,503 income − $11,588 expenses = $6,085 out of pocket
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$335k
Closing costs
1%
$16,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,503
Total Expenses
$11,588
Mortgage P&I
158%
$8,689
Property Taxes
15%
$821
Home Insurance
12%
$648
HOA
0%
$0
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0