Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.22% first-year return on $342k initial cash invested.
-26.22%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$4,510
Rent
-$7,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,510 income − $11,992 expenses = $7,482 out of pocket
Investment Breakdown
|
Purchase Price
$1630k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$326k
Closing costs
1%
$16,303
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,510
Total Expenses
$11,992
Mortgage P&I
181%
$8,163
Property Taxes
41%
$1,863
Home Insurance
14%
$642
HOA
3%
$150
Property Management
10%
$451
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0