Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.02% first-year return on $344k initial cash invested.
-21.02%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$5,714
Rent
-$6,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,714 income − $11,740 expenses = $6,026 out of pocket
Investment Breakdown
|
Purchase Price
$1638k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$328k
Closing costs
1%
$16,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,714
Total Expenses
$11,740
Mortgage P&I
145%
$8,261
Property Taxes
25%
$1,416
Home Insurance
10%
$577
HOA
0%
$0
Property Management
10%
$571
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0