Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.66% first-year return on $348k initial cash invested.
-20.66%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$6,191
Rent
-$5,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,191 income − $12,174 expenses = $5,983 out of pocket
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$331k
Closing costs
1%
$16,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,191
Total Expenses
$12,174
Mortgage P&I
134%
$8,274
Property Taxes
27%
$1,695
Home Insurance
10%
$595
HOA
0%
$0
Property Management
10%
$619
CapEx
5%
$310
Vacancy
6%
$371
Maintenance
5%
$310
Other
0%
$0