Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.16% first-year return on $350k initial cash invested.
-18.16%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$5,521
Rent
-$5,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,521 income − $10,825 expenses = $5,304 out of pocket
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$334k
Closing costs
1%
$16,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,521
Total Expenses
$10,825
Mortgage P&I
150%
$8,298
Property Taxes
9%
$480
Home Insurance
11%
$612
HOA
0%
$0
Property Management
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0