Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.77% first-year return on $347k initial cash invested.
-20.77%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$5,510
Rent
-$6,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,510 income − $11,510 expenses = $6,000 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$330k
Closing costs
1%
$16,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,510
Total Expenses
$11,510
Mortgage P&I
152%
$8,358
Property Taxes
20%
$1,125
Home Insurance
11%
$593
HOA
0%
$0
Property Management
10%
$551
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0