Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.45% first-year return on $351k initial cash invested.
-22.45%
Cash On Cash
1.86%
Cap Rate
0.29
DSCR
$6,013
Rent
-$6,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,013 income − $12,571 expenses = $6,558 out of pocket
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$334k
Closing costs
1%
$16,691
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,013
Total Expenses
$12,571
Mortgage P&I
147%
$8,844
Property Taxes
26%
$1,573
Home Insurance
10%
$590
HOA
0%
$0
Property Management
10%
$601
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0