Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.57% first-year return on $350k initial cash invested.
-23.57%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$4,271
Rent
-$6,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,271 income − $11,153 expenses = $6,882 out of pocket
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$334k
Closing costs
1%
$16,688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,271
Total Expenses
$11,153
Mortgage P&I
196%
$8,357
Property Taxes
25%
$1,065
Home Insurance
14%
$580
HOA
1%
$40
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0