Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -38.77% first-year return on $341k initial cash invested.
-38.77%
Cash On Cash
-2.09%
Cap Rate
-0.35
DSCR
$1,810
Rent
-$11,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $12,826 expenses = $11,016 out of pocket
Investment Breakdown
|
Purchase Price
$1624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$12,826
Mortgage P&I
447%
$8,097
Property Taxes
198%
$3,582
Home Insurance
37%
$677
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0