Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.59% first-year return on $347k initial cash invested.
-21.59%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$5,911
Rent
-$6,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,911 income − $12,145 expenses = $6,234 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,911
Total Expenses
$12,145
Mortgage P&I
140%
$8,284
Property Taxes
25%
$1,458
Home Insurance
10%
$578
HOA
5%
$287
Property Management
10%
$591
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0