Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.57% first-year return on $353k initial cash invested.
-13.57%
Cash On Cash
4.14%
Cap Rate
0.62
DSCR
$8,779
Rent
-$3,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,779 income − $12,770 expenses = $3,991 out of pocket
Investment Breakdown
|
Purchase Price
$1681k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$336k
Closing costs
1%
$16,805
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,779
Total Expenses
$12,770
Mortgage P&I
106%
$9,343
Property Taxes
7%
$645
Home Insurance
6%
$499
HOA
0%
$0
Property Management
10%
$878
CapEx
5%
$439
Vacancy
6%
$527
Maintenance
5%
$439
Other
0%
$0