Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.47% first-year return on $354k initial cash invested.
-18.47%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$6,166
Rent
-$5,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,166 income − $11,620 expenses = $5,454 out of pocket
Investment Breakdown
|
Purchase Price
$1687k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$337k
Closing costs
1%
$16,873
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,166
Total Expenses
$11,620
Mortgage P&I
135%
$8,345
Property Taxes
17%
$1,042
Home Insurance
10%
$630
HOA
0%
$0
Property Management
10%
$617
CapEx
5%
$308
Vacancy
6%
$370
Maintenance
5%
$308
Other
0%
$0