Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.15% first-year return on $347k initial cash invested.
-17.15%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$6,949
Rent
-$4,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,949 income − $11,905 expenses = $4,956 out of pocket
Investment Breakdown
|
Purchase Price
$1652k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$330k
Closing costs
1%
$16,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,949
Total Expenses
$11,905
Mortgage P&I
118%
$8,213
Property Taxes
19%
$1,291
Home Insurance
9%
$595
HOA
0%
$0
Property Management
10%
$695
CapEx
5%
$347
Vacancy
6%
$417
Maintenance
5%
$347
Other
0%
$0