Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.86% first-year return on $348k initial cash invested.
-25.86%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$3,809
Rent
-$7,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,809 income − $11,316 expenses = $7,507 out of pocket
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$332k
Closing costs
1%
$16,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,809
Total Expenses
$11,316
Mortgage P&I
217%
$8,266
Property Taxes
39%
$1,479
Home Insurance
15%
$581
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$229
Maintenance
5%
$190
Other
0%
$0