Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.92% first-year return on $357k initial cash invested.
-26.92%
Cash On Cash
0.65%
Cap Rate
0.1
DSCR
$4,026
Rent
-$8,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,026 income − $12,030 expenses = $8,004 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,026
Total Expenses
$12,030
Mortgage P&I
217%
$8,717
Property Taxes
42%
$1,671
Home Insurance
15%
$595
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0