Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.41% first-year return on $347k initial cash invested.
-23.41%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$3,402
Rent
-$6,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $10,163 expenses = $6,761 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%
$16,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,402
Total Expenses
$10,163
Mortgage P&I
245%
$8,350
Property Taxes
10%
$351
Home Insurance
17%
$578
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0