Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.76% first-year return on $357k initial cash invested.
-24.76%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$4,430
Rent
-$7,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,430 income − $11,792 expenses = $7,362 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,430
Total Expenses
$11,792
Mortgage P&I
192%
$8,517
Property Taxes
34%
$1,527
Home Insurance
13%
$595
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0