Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.09% first-year return on $344k initial cash invested.
-22.09%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$5,240
Rent
-$6,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,240 income − $11,574 expenses = $6,334 out of pocket
Investment Breakdown
|
Purchase Price
$1639k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$328k
Closing costs
1%
$16,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,240
Total Expenses
$11,574
Mortgage P&I
157%
$8,246
Property Taxes
26%
$1,388
Home Insurance
11%
$578
HOA
0%
$0
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0