Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.44% first-year return on $347k initial cash invested.
-19.44%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$5,461
Rent
-$5,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,461 income − $11,080 expenses = $5,619 out of pocket
Investment Breakdown
|
Purchase Price
$1652k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$330k
Closing costs
1%
$16,519
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,461
Total Expenses
$11,080
Mortgage P&I
153%
$8,353
Property Taxes
13%
$695
Home Insurance
11%
$612
HOA
0%
$0
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0