Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.67% first-year return on $341k initial cash invested.
-26.67%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$3,371
Rent
-$7,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,371 income − $10,952 expenses = $7,581 out of pocket
Investment Breakdown
|
Purchase Price
$1624k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,371
Total Expenses
$10,952
Mortgage P&I
252%
$8,506
Property Taxes
23%
$764
Home Insurance
24%
$805
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0