Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.45% first-year return on $342k initial cash invested.
-20.45%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$4,791
Rent
-$5,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,791 income − $10,622 expenses = $5,831 out of pocket
Investment Breakdown
|
Purchase Price
$1629k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$326k
Closing costs
1%
$16,291
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,791
Total Expenses
$10,622
Mortgage P&I
173%
$8,284
Property Taxes
10%
$480
Home Insurance
13%
$612
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$240
Vacancy
6%
$287
Maintenance
5%
$240
Other
0%
$0