Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.47% first-year return on $347k initial cash invested.
-22.47%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$5,149
Rent
-$6,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,149 income − $11,647 expenses = $6,498 out of pocket
Investment Breakdown
|
Purchase Price
$1653k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$331k
Closing costs
1%
$16,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,149
Total Expenses
$11,647
Mortgage P&I
161%
$8,269
Property Taxes
29%
$1,482
Home Insurance
11%
$558
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0