Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.19% first-year return on $348k initial cash invested.
-23.19%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$4,739
Rent
-$6,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,739 income − $11,461 expenses = $6,722 out of pocket
Investment Breakdown
|
Purchase Price
$1656k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$331k
Closing costs
1%
$16,564
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,739
Total Expenses
$11,461
Mortgage P&I
175%
$8,303
Property Taxes
17%
$790
Home Insurance
13%
$595
HOA
11%
$541
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0