Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.07% first-year return on $351k initial cash invested.
-28.07%
Cash On Cash
0.59%
Cap Rate
0.09
DSCR
$3,901
Rent
-$8,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,901 income − $12,100 expenses = $8,199 out of pocket
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$334k
Closing costs
1%
$16,692
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,901
Total Expenses
$12,100
Mortgage P&I
226%
$8,826
Property Taxes
43%
$1,667
Home Insurance
15%
$593
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0