Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.38% first-year return on $357k initial cash invested.
-23.38%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$4,574
Rent
-$6,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,574 income − $11,530 expenses = $6,956 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,574
Total Expenses
$11,530
Mortgage P&I
187%
$8,541
Property Taxes
26%
$1,205
Home Insurance
13%
$595
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$229
Vacancy
6%
$274
Maintenance
5%
$229
Other
0%
$0