Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.35% first-year return on $361k initial cash invested.
-22.35%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$5,135
Rent
-$6,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,135 income − $11,860 expenses = $6,725 out of pocket
Investment Breakdown
|
Purchase Price
$1719k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$344k
Closing costs
1%
$17,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,135
Total Expenses
$11,860
Mortgage P&I
172%
$8,836
Property Taxes
21%
$1,056
Home Insurance
12%
$632
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0