Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.09% first-year return on $346k initial cash invested.
-22.09%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$4,741
Rent
-$6,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,741 income − $11,109 expenses = $6,368 out of pocket
Investment Breakdown
|
Purchase Price
$1647k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$329k
Closing costs
1%
$16,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,741
Total Expenses
$11,109
Mortgage P&I
178%
$8,459
Property Taxes
18%
$860
Home Insurance
12%
$558
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0