Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.19% first-year return on $346k initial cash invested.
-31.19%
Cash On Cash
-0.35%
Cap Rate
-0.06
DSCR
$2,852
Rent
-$9,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $11,857 expenses = $9,005 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$330k
Closing costs
1%
$16,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,852
Total Expenses
$11,857
Mortgage P&I
294%
$8,378
Property Taxes
76%
$2,159
Home Insurance
20%
$578
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0