Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.53% first-year return on $358k initial cash invested.
-20.53%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$6,325
Rent
-$6,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,325 income − $12,454 expenses = $6,129 out of pocket
Investment Breakdown
|
Purchase Price
$1706k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$341k
Closing costs
1%
$17,061
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,325
Total Expenses
$12,454
Mortgage P&I
136%
$8,606
Property Taxes
25%
$1,583
Home Insurance
10%
$621
HOA
0%
$0
Property Management
10%
$632
CapEx
5%
$316
Vacancy
6%
$380
Maintenance
5%
$316
Other
0%
$0