Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.85% first-year return on $350k initial cash invested.
-23.85%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$4,838
Rent
-$6,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,838 income − $11,787 expenses = $6,949 out of pocket
Investment Breakdown
|
Purchase Price
$1665k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$333k
Closing costs
1%
$16,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,838
Total Expenses
$11,787
Mortgage P&I
171%
$8,296
Property Taxes
23%
$1,094
Home Insurance
12%
$583
HOA
11%
$556
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0