Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.11% first-year return on $344k initial cash invested.
-20.11%
Cash On Cash
2.28%
Cap Rate
0.36
DSCR
$6,530
Rent
-$5,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,530 income − $12,300 expenses = $5,770 out of pocket
Investment Breakdown
|
Purchase Price
$1640k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$328k
Closing costs
1%
$16,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,530
Total Expenses
$12,300
Mortgage P&I
131%
$8,558
Property Taxes
23%
$1,491
Home Insurance
8%
$554
HOA
0%
$0
Property Management
10%
$653
CapEx
5%
$326
Vacancy
6%
$392
Maintenance
5%
$326
Other
0%
$0