Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.32% first-year return on $354k initial cash invested.
-29.32%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$3,211
Rent
-$8,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,211 income − $11,849 expenses = $8,638 out of pocket
Investment Breakdown
|
Purchase Price
$1684k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$337k
Closing costs
1%
$16,835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,211
Total Expenses
$11,849
Mortgage P&I
265%
$8,509
Property Taxes
58%
$1,870
Home Insurance
20%
$628
HOA
0%
$6
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0