Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.79% first-year return on $347k initial cash invested.
-24.79%
Cash On Cash
1.33%
Cap Rate
0.21
DSCR
$5,124
Rent
-$7,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,124 income − $12,283 expenses = $7,159 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$330k
Closing costs
1%
$16,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,124
Total Expenses
$12,283
Mortgage P&I
170%
$8,735
Property Taxes
32%
$1,624
Home Insurance
12%
$593
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0