Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.52% first-year return on $344k initial cash invested.
-25.52%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$3,520
Rent
-$7,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,520 income − $10,833 expenses = $7,313 out of pocket
Investment Breakdown
|
Purchase Price
$1638k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$328k
Closing costs
1%
$16,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,520
Total Expenses
$10,833
Mortgage P&I
234%
$8,254
Property Taxes
21%
$748
Home Insurance
17%
$592
HOA
9%
$324
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0