Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24% first-year return on $342k initial cash invested.
-24%
Cash On Cash
1.73%
Cap Rate
0.26
DSCR
$5,488
Rent
-$6,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,488 income − $12,322 expenses = $6,834 out of pocket
Investment Breakdown
|
Purchase Price
$1627k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$325k
Closing costs
1%
$16,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,488
Total Expenses
$12,322
Mortgage P&I
162%
$8,903
Property Taxes
27%
$1,470
Home Insurance
10%
$523
HOA
0%
$0
Property Management
10%
$549
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0