Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.7% first-year return on $350k initial cash invested.
-14.7%
Cash On Cash
3.53%
Cap Rate
0.56
DSCR
$7,687
Rent
-$4,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,687 income − $11,968 expenses = $4,281 out of pocket
Investment Breakdown
|
Purchase Price
$1665k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$333k
Closing costs
1%
$16,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,687
Total Expenses
$11,968
Mortgage P&I
114%
$8,795
Property Taxes
7%
$561
Home Insurance
8%
$614
HOA
0%
$0
Property Management
10%
$769
CapEx
5%
$384
Vacancy
6%
$461
Maintenance
5%
$384
Other
0%
$0