Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.67% first-year return on $349k initial cash invested.
-16.67%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$6,277
Rent
-$4,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,277 income − $11,119 expenses = $4,842 out of pocket
Investment Breakdown
|
Purchase Price
$1660k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$332k
Closing costs
1%
$16,602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,277
Total Expenses
$11,119
Mortgage P&I
131%
$8,250
Property Taxes
10%
$632
Home Insurance
10%
$604
HOA
0%
$0
Property Management
10%
$628
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0