Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.69% first-year return on $349k initial cash invested.
-20.69%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$5,368
Rent
-$6,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,368 income − $11,393 expenses = $6,025 out of pocket
Investment Breakdown
|
Purchase Price
$1664k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$333k
Closing costs
1%
$16,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,368
Total Expenses
$11,393
Mortgage P&I
157%
$8,417
Property Taxes
19%
$1,039
Home Insurance
10%
$542
HOA
0%
$0
Property Management
10%
$537
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0