Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.86% first-year return on $347k initial cash invested.
-18.86%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$5,286
Rent
-$5,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,286 income − $10,744 expenses = $5,458 out of pocket
Investment Breakdown
|
Purchase Price
$1654k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$331k
Closing costs
1%
$16,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,286
Total Expenses
$10,744
Mortgage P&I
154%
$8,138
Property Taxes
12%
$641
Home Insurance
11%
$591
HOA
0%
$0
Property Management
10%
$529
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0