Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.54% first-year return on $338k initial cash invested.
-15.54%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$7,414
Rent
-$4,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,414 income − $11,793 expenses = $4,379 out of pocket
Investment Breakdown
|
Purchase Price
$1610k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$322k
Closing costs
1%
$16,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,414
Total Expenses
$11,793
Mortgage P&I
108%
$7,990
Property Taxes
17%
$1,297
Home Insurance
8%
$578
HOA
0%
$0
Property Management
10%
$741
CapEx
5%
$371
Vacancy
6%
$445
Maintenance
5%
$371
Other
0%
$0