Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.6% first-year return on $350k initial cash invested.
-21.6%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$4,937
Rent
-$6,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,937 income − $11,235 expenses = $6,298 out of pocket
Investment Breakdown
|
Purchase Price
$1666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$333k
Closing costs
1%
$16,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,937
Total Expenses
$11,235
Mortgage P&I
168%
$8,296
Property Taxes
21%
$1,060
Home Insurance
12%
$595
HOA
0%
$0
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0