Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.78% first-year return on $338k initial cash invested.
-20.78%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$5,035
Rent
-$5,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,035 income − $10,897 expenses = $5,862 out of pocket
Investment Breakdown
|
Purchase Price
$1612k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$322k
Closing costs
1%
$16,117
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,035
Total Expenses
$10,897
Mortgage P&I
160%
$8,044
Property Taxes
18%
$931
Home Insurance
12%
$612
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0