Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.34% first-year return on $338k initial cash invested.
-24.34%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$4,744
Rent
-$6,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,744 income − $11,610 expenses = $6,866 out of pocket
Investment Breakdown
|
Purchase Price
$1612k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$322k
Closing costs
1%
$16,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,744
Total Expenses
$11,610
Mortgage P&I
174%
$8,266
Property Taxes
34%
$1,593
Home Insurance
11%
$518
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0