Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.97% first-year return on $350k initial cash invested.
-25.97%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$3,822
Rent
-$7,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $11,391 expenses = $7,569 out of pocket
Investment Breakdown
|
Purchase Price
$1665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$333k
Closing costs
1%
$16,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,822
Total Expenses
$11,391
Mortgage P&I
215%
$8,236
Property Taxes
41%
$1,556
Home Insurance
16%
$606
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0