Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.96% first-year return on $341k initial cash invested.
-24.96%
Cash On Cash
1.33%
Cap Rate
0.21
DSCR
$4,869
Rent
-$7,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,869 income − $11,956 expenses = $7,087 out of pocket
Investment Breakdown
|
Purchase Price
$1623k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,869
Total Expenses
$11,956
Mortgage P&I
177%
$8,637
Property Taxes
30%
$1,476
Home Insurance
12%
$578
HOA
0%
$0
Property Management
10%
$487
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0