Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.59% first-year return on $339k initial cash invested.
-21.59%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$5,912
Rent
-$6,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,912 income − $12,014 expenses = $6,102 out of pocket
Investment Breakdown
|
Purchase Price
$1615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,912
Total Expenses
$12,014
Mortgage P&I
136%
$8,043
Property Taxes
24%
$1,420
Home Insurance
10%
$578
HOA
7%
$435
Property Management
10%
$591
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0