Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.42% first-year return on $349k initial cash invested.
-25.42%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$4,163
Rent
-$7,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,163 income − $11,546 expenses = $7,383 out of pocket
Investment Breakdown
|
Purchase Price
$1660k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$332k
Closing costs
1%
$16,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,163
Total Expenses
$11,546
Mortgage P&I
200%
$8,312
Property Taxes
38%
$1,601
Home Insurance
13%
$551
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0