Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.86% first-year return on $350k initial cash invested.
-24.86%
Cash On Cash
1.34%
Cap Rate
0.21
DSCR
$5,363
Rent
-$7,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,363 income − $12,624 expenses = $7,261 out of pocket
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$334k
Closing costs
1%
$16,688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,363
Total Expenses
$12,624
Mortgage P&I
165%
$8,852
Property Taxes
28%
$1,524
Home Insurance
11%
$604
HOA
5%
$250
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0