Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.06% first-year return on $352k initial cash invested.
-13.06%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$7,386
Rent
-$3,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,386 income − $11,215 expenses = $3,829 out of pocket
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$335k
Closing costs
1%
$16,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,386
Total Expenses
$11,215
Mortgage P&I
114%
$8,417
Property Taxes
4%
$292
Home Insurance
8%
$586
HOA
0%
$0
Property Management
10%
$739
CapEx
5%
$369
Vacancy
6%
$443
Maintenance
5%
$369
Other
0%
$0