Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.49% first-year return on $353k initial cash invested.
-19.49%
Cash On Cash
2.74%
Cap Rate
0.42
DSCR
$7,552
Rent
-$5,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,552 income − $13,292 expenses = $5,740 out of pocket
Investment Breakdown
|
Purchase Price
$1683k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$337k
Closing costs
1%
$16,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,552
Total Expenses
$13,292
Mortgage P&I
122%
$9,201
Property Taxes
20%
$1,506
Home Insurance
8%
$621
HOA
0%
$0
Property Management
10%
$755
CapEx
5%
$378
Vacancy
6%
$453
Maintenance
5%
$378
Other
0%
$0