Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.2% first-year return on $345k initial cash invested.
-25.2%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$4,130
Rent
-$7,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $11,386 expenses = $7,256 out of pocket
Investment Breakdown
|
Purchase Price
$1645k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$329k
Closing costs
1%
$16,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,130
Total Expenses
$11,386
Mortgage P&I
210%
$8,673
Property Taxes
25%
$1,045
Home Insurance
14%
$595
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0