Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.24% first-year return on $343k initial cash invested.
-22.24%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$5,493
Rent
-$6,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,493 income − $11,856 expenses = $6,363 out of pocket
Investment Breakdown
|
Purchase Price
$1635k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$327k
Closing costs
1%
$16,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,493
Total Expenses
$11,856
Mortgage P&I
148%
$8,147
Property Taxes
31%
$1,685
Home Insurance
11%
$595
HOA
0%
$0
Property Management
10%
$549
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0