Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.88% first-year return on $345k initial cash invested.
-18.88%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$5,657
Rent
-$5,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,657 income − $11,082 expenses = $5,425 out of pocket
Investment Breakdown
|
Purchase Price
$1642k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$328k
Closing costs
1%
$16,423
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,657
Total Expenses
$11,082
Mortgage P&I
147%
$8,311
Property Taxes
13%
$716
Home Insurance
10%
$584
HOA
0%
$0
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$339
Maintenance
5%
$283
Other
0%
$0