Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.84% first-year return on $339k initial cash invested.
-22.84%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$3,955
Rent
-$6,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,955 income − $10,398 expenses = $6,443 out of pocket
Investment Breakdown
|
Purchase Price
$1612k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$322k
Closing costs
1%
$16,121
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,955
Total Expenses
$10,398
Mortgage P&I
205%
$8,115
Property Taxes
17%
$668
Home Insurance
15%
$586
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0