Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.19% first-year return on $341k initial cash invested.
-13.19%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$7,800
Rent
-$3,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,800 income − $11,551 expenses = $3,751 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
$7,800
Total Expenses
$11,551
Mortgage P&I
107%
$8,312
Property Taxes
8%
$642
Home Insurance
7%
$569
HOA
0%
$0
Property Management
10%
$780
CapEx
5%
$390
Vacancy
6%
$468
Maintenance
5%
$390
Other
0%
$0