Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.72% first-year return on $356k initial cash invested.
-23.72%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$5,073
Rent
-$7,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,073 income − $12,108 expenses = $7,035 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,073
Total Expenses
$12,108
Mortgage P&I
170%
$8,612
Property Taxes
31%
$1,584
Home Insurance
12%
$593
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$254
Vacancy
6%
$304
Maintenance
5%
$254
Other
0%
$0