Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.77% first-year return on $348k initial cash invested.
-23.77%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$5,192
Rent
-$6,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,192 income − $12,086 expenses = $6,894 out of pocket
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$332k
Closing costs
1%
$16,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,192
Total Expenses
$12,086
Mortgage P&I
163%
$8,469
Property Taxes
32%
$1,671
Home Insurance
11%
$595
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0