Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.88% first-year return on $345k initial cash invested.
-24.88%
Cash On Cash
1.72%
Cap Rate
0.26
DSCR
$5,739
Rent
-$7,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,739 income − $12,900 expenses = $7,161 out of pocket
Investment Breakdown
|
Purchase Price
$1645k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$329k
Closing costs
1%
$16,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,739
Total Expenses
$12,900
Mortgage P&I
161%
$9,228
Property Taxes
28%
$1,604
Home Insurance
10%
$576
HOA
0%
$0
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0