Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.04% first-year return on $341k initial cash invested.
-27.04%
Cash On Cash
1.23%
Cap Rate
0.18
DSCR
$4,854
Rent
-$7,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,854 income − $12,531 expenses = $7,677 out of pocket
Investment Breakdown
|
Purchase Price
$1622k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$324k
Closing costs
1%
$16,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,854
Total Expenses
$12,531
Mortgage P&I
187%
$9,100
Property Taxes
30%
$1,458
Home Insurance
12%
$578
HOA
3%
$133
Property Management
10%
$485
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0