Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.07% first-year return on $341k initial cash invested.
-16.07%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$5,995
Rent
-$4,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,995 income − $10,565 expenses = $4,570 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,995
Total Expenses
$10,565
Mortgage P&I
136%
$8,164
Property Taxes
5%
$272
Home Insurance
9%
$569
HOA
0%
$0
Property Management
10%
$600
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0