Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.56% first-year return on $348k initial cash invested.
-19.56%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$5,998
Rent
-$5,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,998 income − $11,676 expenses = $5,678 out of pocket
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$332k
Closing costs
1%
$16,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,998
Total Expenses
$11,676
Mortgage P&I
137%
$8,222
Property Taxes
13%
$792
Home Insurance
10%
$612
HOA
8%
$490
Property Management
10%
$600
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0