Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.57% first-year return on $342k initial cash invested.
-20.57%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$4,620
Rent
-$5,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,620 income − $10,473 expenses = $5,853 out of pocket
Investment Breakdown
|
Purchase Price
$1626k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$325k
Closing costs
1%
$16,262
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,620
Total Expenses
$10,473
Mortgage P&I
175%
$8,103
Property Taxes
12%
$574
Home Insurance
13%
$595
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0