Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.3% first-year return on $343k initial cash invested.
-23.3%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$4,702
Rent
-$6,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,702 income − $11,365 expenses = $6,663 out of pocket
Investment Breakdown
|
Purchase Price
$1634k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$327k
Closing costs
1%
$16,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,702
Total Expenses
$11,365
Mortgage P&I
177%
$8,312
Property Taxes
26%
$1,213
Home Insurance
13%
$593
HOA
1%
$25
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0