Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.65% first-year return on $353k initial cash invested.
-22.65%
Cash On Cash
2.22%
Cap Rate
0.33
DSCR
$6,794
Rent
-$6,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,794 income − $13,458 expenses = $6,664 out of pocket
Investment Breakdown
|
Purchase Price
$1681k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$336k
Closing costs
1%
$16,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,794
Total Expenses
$13,458
Mortgage P&I
139%
$9,431
Property Taxes
25%
$1,667
Home Insurance
9%
$593
HOA
0%
$0
Property Management
10%
$679
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0