Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.06% first-year return on $348k initial cash invested.
-16.06%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$7,290
Rent
-$4,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,290 income − $11,942 expenses = $4,652 out of pocket
Investment Breakdown
|
Purchase Price
$1656k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$331k
Closing costs
1%
$16,555
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,290
Total Expenses
$11,942
Mortgage P&I
114%
$8,339
Property Taxes
17%
$1,221
Home Insurance
7%
$488
HOA
0%
$0
Property Management
10%
$729
CapEx
5%
$364
Vacancy
6%
$437
Maintenance
5%
$364
Other
0%
$0