Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.25% first-year return on $339k initial cash invested.
-20.25%
Cash On Cash
2.12%
Cap Rate
0.34
DSCR
$4,915
Rent
-$5,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,915 income − $10,639 expenses = $5,724 out of pocket
Investment Breakdown
|
Purchase Price
$1615k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,915
Total Expenses
$10,639
Mortgage P&I
170%
$8,333
Property Taxes
9%
$432
Home Insurance
12%
$595
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0