Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.37% first-year return on $341k initial cash invested.
-17.37%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$5,618
Rent
-$4,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,618 income − $10,555 expenses = $4,937 out of pocket
Investment Breakdown
|
Purchase Price
$1624k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,618
Total Expenses
$10,555
Mortgage P&I
149%
$8,357
Property Taxes
0%
$12
Home Insurance
10%
$568
HOA
3%
$157
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0