Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.94% first-year return on $345k initial cash invested.
-22.94%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$5,425
Rent
-$6,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,425 income − $12,030 expenses = $6,605 out of pocket
Investment Breakdown
|
Purchase Price
$1645k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$329k
Closing costs
1%
$16,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,425
Total Expenses
$12,030
Mortgage P&I
155%
$8,426
Property Taxes
30%
$1,618
Home Insurance
11%
$576
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$326
Maintenance
5%
$271
Other
0%
$0