Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.42% first-year return on $354k initial cash invested.
-19.42%
Cash On Cash
2.37%
Cap Rate
0.38
DSCR
$6,120
Rent
-$5,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,120 income − $11,844 expenses = $5,724 out of pocket
Investment Breakdown
|
Purchase Price
$1685k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$337k
Closing costs
1%
$16,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,120
Total Expenses
$11,844
Mortgage P&I
143%
$8,741
Property Taxes
12%
$750
Home Insurance
10%
$612
HOA
2%
$150
Property Management
10%
$612
CapEx
5%
$306
Vacancy
6%
$367
Maintenance
5%
$306
Other
0%
$0