Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.7% first-year return on $348k initial cash invested.
-22.7%
Cash On Cash
2.15%
Cap Rate
0.32
DSCR
$6,645
Rent
-$6,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,645 income − $13,228 expenses = $6,583 out of pocket
Investment Breakdown
|
Purchase Price
$1657k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$331k
Closing costs
1%
$16,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,645
Total Expenses
$13,228
Mortgage P&I
139%
$9,224
Property Taxes
24%
$1,576
Home Insurance
9%
$591
HOA
2%
$110
Property Management
10%
$664
CapEx
5%
$332
Vacancy
6%
$399
Maintenance
5%
$332
Other
0%
$0