Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.57% first-year return on $349k initial cash invested.
-27.57%
Cash On Cash
0.93%
Cap Rate
0.14
DSCR
$4,512
Rent
-$8,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,512 income − $12,521 expenses = $8,009 out of pocket
Investment Breakdown
|
Purchase Price
$1660k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,512
Total Expenses
$12,521
Mortgage P&I
201%
$9,066
Property Taxes
37%
$1,686
Home Insurance
13%
$595
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0