Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.81% first-year return on $341k initial cash invested.
-20.81%
Cash On Cash
2.35%
Cap Rate
0.36
DSCR
$6,882
Rent
-$5,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,882 income − $12,801 expenses = $5,919 out of pocket
Investment Breakdown
|
Purchase Price
$1626k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,882
Total Expenses
$12,801
Mortgage P&I
127%
$8,758
Property Taxes
24%
$1,662
Home Insurance
9%
$592
HOA
0%
$0
Property Management
10%
$688
CapEx
5%
$344
Vacancy
6%
$413
Maintenance
5%
$344
Other
0%
$0