Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.68% first-year return on $349k initial cash invested.
-25.68%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$4,975
Rent
-$7,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,975 income − $12,445 expenses = $7,470 out of pocket
Investment Breakdown
|
Purchase Price
$1662k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$332k
Closing costs
1%
$16,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,975
Total Expenses
$12,445
Mortgage P&I
171%
$8,493
Property Taxes
31%
$1,540
Home Insurance
12%
$593
HOA
11%
$525
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$298
Maintenance
5%
$249
Other
0%
$0