Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.86% first-year return on $357k initial cash invested.
-19.86%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$4,669
Rent
-$5,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,669 income − $10,577 expenses = $5,908 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$17,001
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,669
Total Expenses
$10,577
Mortgage P&I
186%
$8,704
Property Taxes
1%
$30
Home Insurance
13%
$630
HOA
0%
$0
Property Management
10%
$467
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0