Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.45% first-year return on $345k initial cash invested.
-25.45%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$4,288
Rent
-$7,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,288 income − $11,606 expenses = $7,318 out of pocket
Investment Breakdown
|
Purchase Price
$1643k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$329k
Closing costs
1%
$16,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,288
Total Expenses
$11,606
Mortgage P&I
191%
$8,170
Property Taxes
40%
$1,727
Home Insurance
14%
$595
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0