Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.26% first-year return on $341k initial cash invested.
-16.26%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$7,239
Rent
-$4,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,239 income − $11,856 expenses = $4,617 out of pocket
Investment Breakdown
|
Purchase Price
$1622k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$324k
Closing costs
1%
$16,224
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,239
Total Expenses
$11,856
Mortgage P&I
112%
$8,097
Property Taxes
19%
$1,354
Home Insurance
7%
$523
HOA
0%
$0
Property Management
10%
$724
CapEx
5%
$362
Vacancy
6%
$434
Maintenance
5%
$362
Other
0%
$0