Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.54% first-year return on $347k initial cash invested.
-17.54%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$6,395
Rent
-$5,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,395 income − $11,475 expenses = $5,080 out of pocket
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$331k
Closing costs
1%
$16,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,395
Total Expenses
$11,475
Mortgage P&I
131%
$8,346
Property Taxes
12%
$755
Home Insurance
9%
$595
HOA
2%
$115
Property Management
10%
$640
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0