Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.6% first-year return on $348k initial cash invested.
-20.6%
Cash On Cash
2.04%
Cap Rate
0.33
DSCR
$5,185
Rent
-$5,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,185 income − $11,153 expenses = $5,968 out of pocket
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$331k
Closing costs
1%
$16,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,185
Total Expenses
$11,153
Mortgage P&I
164%
$8,523
Property Taxes
13%
$688
Home Insurance
11%
$595
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0