Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.34% first-year return on $345k initial cash invested.
-19.34%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$6,024
Rent
-$5,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,024 income − $11,578 expenses = $5,554 out of pocket
Investment Breakdown
|
Purchase Price
$1641k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$328k
Closing costs
1%
$16,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,024
Total Expenses
$11,578
Mortgage P&I
137%
$8,247
Property Taxes
17%
$1,028
Home Insurance
9%
$560
HOA
3%
$178
Property Management
10%
$602
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0