Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.13% first-year return on $345k initial cash invested.
-25.13%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$3,288
Rent
-$7,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,288 income − $10,506 expenses = $7,218 out of pocket
Investment Breakdown
|
Purchase Price
$1642k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$328k
Closing costs
1%
$16,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,288
Total Expenses
$10,506
Mortgage P&I
250%
$8,215
Property Taxes
26%
$842
Home Insurance
18%
$595
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0