Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.47% first-year return on $346k initial cash invested.
-23.47%
Cash On Cash
1.59%
Cap Rate
0.25
DSCR
$5,346
Rent
-$6,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,346 income − $12,114 expenses = $6,768 out of pocket
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$330k
Closing costs
1%
$16,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,346
Total Expenses
$12,114
Mortgage P&I
162%
$8,683
Property Taxes
27%
$1,448
Home Insurance
11%
$593
HOA
0%
$0
Property Management
10%
$535
CapEx
5%
$267
Vacancy
6%
$321
Maintenance
5%
$267
Other
0%
$0