Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.53% first-year return on $342k initial cash invested.
-20.53%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$5,636
Rent
-$5,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,636 income − $11,495 expenses = $5,859 out of pocket
Investment Breakdown
|
Purchase Price
$1630k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$326k
Closing costs
1%
$16,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,636
Total Expenses
$11,495
Mortgage P&I
146%
$8,216
Property Taxes
22%
$1,218
Home Insurance
11%
$595
HOA
0%
$0
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$338
Maintenance
5%
$282
Other
0%
$0