Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.67% first-year return on $341k initial cash invested.
-14.67%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$6,658
Rent
-$4,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,658 income − $10,829 expenses = $4,171 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,658
Total Expenses
$10,829
Mortgage P&I
123%
$8,192
Property Taxes
5%
$337
Home Insurance
9%
$569
HOA
0%
$0
Property Management
10%
$666
CapEx
5%
$333
Vacancy
6%
$399
Maintenance
5%
$333
Other
0%
$0