Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.03% first-year return on $356k initial cash invested.
-27.03%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$2,656
Rent
-$8,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $10,674 expenses = $8,018 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,656
Total Expenses
$10,674
Mortgage P&I
325%
$8,643
Property Taxes
28%
$747
Home Insurance
22%
$593
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0