Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.72% first-year return on $344k initial cash invested.
-12.72%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$7,872
Rent
-$3,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,872 income − $11,517 expenses = $3,645 out of pocket
Investment Breakdown
|
Purchase Price
$1637k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$327k
Closing costs
1%
$16,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,872
Total Expenses
$11,517
Mortgage P&I
104%
$8,210
Property Taxes
8%
$648
Home Insurance
8%
$612
HOA
0%
$0
Property Management
10%
$787
CapEx
5%
$394
Vacancy
6%
$472
Maintenance
5%
$394
Other
0%
$0