Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.76% first-year return on $337k initial cash invested.
-21.76%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$4,521
Rent
-$6,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $10,634 expenses = $6,113 out of pocket
Investment Breakdown
|
Purchase Price
$1605k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$321k
Closing costs
1%
$16,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,521
Total Expenses
$10,634
Mortgage P&I
177%
$7,983
Property Taxes
18%
$820
Home Insurance
15%
$656
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0