Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.56% first-year return on $341k initial cash invested.
-24.56%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$4,647
Rent
-$6,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,647 income − $11,631 expenses = $6,984 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,647
Total Expenses
$11,631
Mortgage P&I
176%
$8,159
Property Taxes
36%
$1,652
Home Insurance
12%
$569
HOA
1%
$43
Property Management
10%
$465
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0