Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.6% first-year return on $344k initial cash invested.
-21.6%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$5,050
Rent
-$6,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,050 income − $11,249 expenses = $6,199 out of pocket
Investment Breakdown
|
Purchase Price
$1640k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$328k
Closing costs
1%
$16,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,050
Total Expenses
$11,249
Mortgage P&I
166%
$8,393
Property Taxes
18%
$891
Home Insurance
12%
$595
HOA
1%
$58
Property Management
10%
$505
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0