Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.73% first-year return on $339k initial cash invested.
-18.73%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$5,544
Rent
-$5,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,544 income − $10,837 expenses = $5,293 out of pocket
Investment Breakdown
|
Purchase Price
$1615k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,544
Total Expenses
$10,837
Mortgage P&I
152%
$8,433
Property Taxes
7%
$398
Home Insurance
10%
$565
HOA
0%
$0
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$333
Maintenance
5%
$277
Other
0%
$0