Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.39% first-year return on $348k initial cash invested.
-20.39%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$5,625
Rent
-$5,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,625 income − $11,538 expenses = $5,913 out of pocket
Investment Breakdown
|
Purchase Price
$1657k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$331k
Closing costs
1%
$16,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,625
Total Expenses
$11,538
Mortgage P&I
147%
$8,286
Property Taxes
21%
$1,195
Home Insurance
11%
$595
HOA
0%
$0
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$338
Maintenance
5%
$281
Other
0%
$0