Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.16% first-year return on $353k initial cash invested.
-14.16%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$7,622
Rent
-$4,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,622 income − $11,793 expenses = $4,171 out of pocket
Investment Breakdown
|
Purchase Price
$1683k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$337k
Closing costs
1%
$16,832
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,622
Total Expenses
$11,793
Mortgage P&I
112%
$8,520
Property Taxes
11%
$802
Home Insurance
6%
$490
HOA
0%
$0
Property Management
10%
$762
CapEx
5%
$381
Vacancy
6%
$457
Maintenance
5%
$381
Other
0%
$0