Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.18% first-year return on $351k initial cash invested.
-28.18%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$3,552
Rent
-$8,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $11,797 expenses = $8,245 out of pocket
Investment Breakdown
|
Purchase Price
$1672k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$334k
Closing costs
1%
$16,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,552
Total Expenses
$11,797
Mortgage P&I
237%
$8,421
Property Taxes
49%
$1,731
Home Insurance
17%
$621
HOA
3%
$100
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0