Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.58% first-year return on $358k initial cash invested.
-22.58%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$5,337
Rent
-$6,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,337 income − $12,070 expenses = $6,733 out of pocket
Investment Breakdown
|
Purchase Price
$1704k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$341k
Closing costs
1%
$17,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,337
Total Expenses
$12,070
Mortgage P&I
161%
$8,586
Property Taxes
28%
$1,501
Home Insurance
11%
$595
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0