Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.01% first-year return on $353k initial cash invested.
-25.01%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,195
Rent
-$7,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $10,558 expenses = $7,363 out of pocket
Investment Breakdown
|
Purchase Price
$1682k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$336k
Closing costs
1%
$16,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,195
Total Expenses
$10,558
Mortgage P&I
259%
$8,273
Property Taxes
22%
$701
Home Insurance
24%
$752
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0