Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.07% first-year return on $341k initial cash invested.
-19.07%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$5,478
Rent
-$5,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,478 income − $10,898 expenses = $5,420 out of pocket
Investment Breakdown
|
Purchase Price
$1624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,478
Total Expenses
$10,898
Mortgage P&I
148%
$8,093
Property Taxes
14%
$792
Home Insurance
11%
$588
HOA
0%
$0
Property Management
10%
$548
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0