Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.31% first-year return on $349k initial cash invested.
-15.31%
Cash On Cash
3.54%
Cap Rate
0.55
DSCR
$7,687
Rent
-$4,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,687 income − $12,142 expenses = $4,455 out of pocket
Investment Breakdown
|
Purchase Price
$1662k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$332k
Closing costs
1%
$16,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,687
Total Expenses
$12,142
Mortgage P&I
117%
$8,969
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