Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.23% first-year return on $346k initial cash invested.
-20.23%
Cash On Cash
2.31%
Cap Rate
0.36
DSCR
$5,376
Rent
-$5,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,376 income − $11,209 expenses = $5,833 out of pocket
Investment Breakdown
|
Purchase Price
$1647k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$329k
Closing costs
1%
$16,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,376
Total Expenses
$11,209
Mortgage P&I
163%
$8,737
Property Taxes
6%
$342
Home Insurance
11%
$604
HOA
2%
$127
Property Management
10%
$538
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0