Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.16% first-year return on $347k initial cash invested.
-25.16%
Cash On Cash
1.4%
Cap Rate
0.22
DSCR
$4,948
Rent
-$7,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,948 income − $12,219 expenses = $7,271 out of pocket
Investment Breakdown
|
Purchase Price
$1652k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,948
Total Expenses
$12,219
Mortgage P&I
181%
$8,948
Property Taxes
30%
$1,464
Home Insurance
11%
$521
HOA
0%
$0
Property Management
10%
$495
CapEx
5%
$247
Vacancy
6%
$297
Maintenance
5%
$247
Other
0%
$0