Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.6% first-year return on $339k initial cash invested.
-24.6%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,744
Rent
-$6,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,744 income − $10,688 expenses = $6,944 out of pocket
Investment Breakdown
|
Purchase Price
$1613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,744
Total Expenses
$10,688
Mortgage P&I
213%
$7,984
Property Taxes
30%
$1,136
Home Insurance
16%
$595
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0