Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.65% first-year return on $346k initial cash invested.
-17.65%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$5,617
Rent
-$5,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,617 income − $10,711 expenses = $5,094 out of pocket
Investment Breakdown
|
Purchase Price
$1649k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$330k
Closing costs
1%
$16,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,617
Total Expenses
$10,711
Mortgage P&I
146%
$8,206
Property Taxes
8%
$467
Home Insurance
10%
$577
HOA
0%
$0
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0