Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.13% first-year return on $347k initial cash invested.
-29.13%
Cash On Cash
0.76%
Cap Rate
0.11
DSCR
$3,986
Rent
-$8,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,986 income − $12,396 expenses = $8,410 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,986
Total Expenses
$12,396
Mortgage P&I
232%
$9,256
Property Taxes
38%
$1,526
Home Insurance
14%
$578
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0