Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.48% first-year return on $353k initial cash invested.
-20.48%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$5,982
Rent
-$6,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,982 income − $12,009 expenses = $6,027 out of pocket
Investment Breakdown
|
Purchase Price
$1682k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$336k
Closing costs
1%
$16,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,982
Total Expenses
$12,009
Mortgage P&I
142%
$8,512
Property Taxes
19%
$1,153
Home Insurance
13%
$768
HOA
0%
$21
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0