Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.06% first-year return on $355k initial cash invested.
-17.06%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$6,719
Rent
-$5,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,719 income − $11,762 expenses = $5,043 out of pocket
Investment Breakdown
|
Purchase Price
$1689k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$338k
Closing costs
1%
$16,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,719
Total Expenses
$11,762
Mortgage P&I
127%
$8,547
Property Taxes
13%
$873
Home Insurance
9%
$595
HOA
0%
$0
Property Management
10%
$672
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0