Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.17% first-year return on $348k initial cash invested.
-27.17%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$4,248
Rent
-$7,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,248 income − $12,117 expenses = $7,869 out of pocket
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$331k
Closing costs
1%
$16,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,248
Total Expenses
$12,117
Mortgage P&I
209%
$8,870
Property Taxes
36%
$1,531
Home Insurance
14%
$612
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0