Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.39% first-year return on $341k initial cash invested.
-25.39%
Cash On Cash
0.95%
Cap Rate
0.15
DSCR
$3,521
Rent
-$7,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,521 income − $10,741 expenses = $7,220 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,521
Total Expenses
$10,741
Mortgage P&I
237%
$8,328
Property Taxes
26%
$929
Home Insurance
16%
$569
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0