Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.79% first-year return on $339k initial cash invested.
-28.79%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$4,940
Rent
-$8,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,940 income − $13,069 expenses = $8,129 out of pocket
Investment Breakdown
|
Purchase Price
$1614k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,137
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,940
Total Expenses
$13,069
Mortgage P&I
167%
$8,243
Property Taxes
28%
$1,377
Home Insurance
12%
$595
HOA
32%
$1,570
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0