Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.97% first-year return on $347k initial cash invested.
-21.97%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$4,330
Rent
-$6,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,330 income − $10,679 expenses = $6,349 out of pocket
Investment Breakdown
|
Purchase Price
$1651k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$330k
Closing costs
1%
$16,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,330
Total Expenses
$10,679
Mortgage P&I
191%
$8,262
Property Taxes
10%
$449
Home Insurance
14%
$612
HOA
5%
$231
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0