Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.65% first-year return on $359k initial cash invested.
-21.65%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$6,405
Rent
-$6,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,405 income − $12,881 expenses = $6,476 out of pocket
Investment Breakdown
|
Purchase Price
$1709k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$342k
Closing costs
1%
$17,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,405
Total Expenses
$12,881
Mortgage P&I
136%
$8,683
Property Taxes
26%
$1,646
Home Insurance
10%
$628
HOA
4%
$260
Property Management
10%
$640
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0