Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.54% first-year return on $339k initial cash invested.
-26.54%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$3,654
Rent
-$7,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $11,150 expenses = $7,496 out of pocket
Investment Breakdown
|
Purchase Price
$1614k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,654
Total Expenses
$11,150
Mortgage P&I
224%
$8,201
Property Taxes
38%
$1,404
Home Insurance
16%
$595
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0