Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.14% first-year return on $344k initial cash invested.
-26.14%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$4,080
Rent
-$7,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,080 income − $11,567 expenses = $7,487 out of pocket
Investment Breakdown
|
Purchase Price
$1636k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$327k
Closing costs
1%
$16,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,080
Total Expenses
$11,567
Mortgage P&I
206%
$8,388
Property Taxes
39%
$1,576
Home Insurance
13%
$542
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0