Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.31% first-year return on $354k initial cash invested.
-23.31%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$4,668
Rent
-$6,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,668 income − $11,549 expenses = $6,881 out of pocket
Investment Breakdown
|
Purchase Price
$1687k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$337k
Closing costs
1%
$16,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,668
Total Expenses
$11,549
Mortgage P&I
184%
$8,584
Property Taxes
24%
$1,104
Home Insurance
13%
$595
HOA
1%
$53
Property Management
10%
$467
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0