Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $341k initial cash invested.
-18.31%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$5,638
Rent
-$5,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,638 income − $10,840 expenses = $5,202 out of pocket
Investment Breakdown
|
Purchase Price
$1624k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,638
Total Expenses
$10,840
Mortgage P&I
145%
$8,180
Property Taxes
11%
$616
Home Insurance
10%
$578
HOA
0%
$0
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$338
Maintenance
5%
$282
Other
0%
$0