Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.61% first-year return on $360k initial cash invested.
-20.61%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$5,856
Rent
-$6,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,856 income − $12,044 expenses = $6,188 out of pocket
Investment Breakdown
|
Purchase Price
$1716k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$343k
Closing costs
1%
$17,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,856
Total Expenses
$12,044
Mortgage P&I
147%
$8,621
Property Taxes
20%
$1,164
Home Insurance
10%
$594
HOA
2%
$142
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$351
Maintenance
5%
$293
Other
0%
$0