Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.86% first-year return on $341k initial cash invested.
-21.86%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$5,215
Rent
-$6,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,215 income − $11,423 expenses = $6,208 out of pocket
Investment Breakdown
|
Purchase Price
$1623k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,215
Total Expenses
$11,423
Mortgage P&I
156%
$8,147
Property Taxes
25%
$1,293
Home Insurance
12%
$626
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0