Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.8% first-year return on $342k initial cash invested.
-24.8%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$4,332
Rent
-$7,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,332 income − $11,394 expenses = $7,062 out of pocket
Investment Breakdown
|
Purchase Price
$1627k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$325k
Closing costs
1%
$16,271
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,332
Total Expenses
$11,394
Mortgage P&I
190%
$8,217
Property Taxes
35%
$1,525
Home Insurance
12%
$525
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0