Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.47% first-year return on $348k initial cash invested.
-22.47%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$5,151
Rent
-$6,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,151 income − $11,675 expenses = $6,524 out of pocket
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$332k
Closing costs
1%
$16,591
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,151
Total Expenses
$11,675
Mortgage P&I
163%
$8,374
Property Taxes
28%
$1,453
Home Insurance
10%
$508
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0