Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.12% first-year return on $350k initial cash invested.
-20.12%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$7,787
Rent
-$5,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,787 income − $13,655 expenses = $5,868 out of pocket
Investment Breakdown
|
Purchase Price
$1666k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$333k
Closing costs
1%
$16,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,787
Total Expenses
$13,655
Mortgage P&I
108%
$8,425
Property Taxes
34%
$2,613
Home Insurance
8%
$593
HOA
0%
$0
Property Management
10%
$779
CapEx
5%
$389
Vacancy
6%
$467
Maintenance
5%
$389
Other
0%
$0