Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.19% first-year return on $338k initial cash invested.
-24.19%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$4,946
Rent
-$6,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,946 income − $11,763 expenses = $6,817 out of pocket
Investment Breakdown
|
Purchase Price
$1610k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$322k
Closing costs
1%
$16,104
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,946
Total Expenses
$11,763
Mortgage P&I
168%
$8,297
Property Taxes
32%
$1,603
Home Insurance
12%
$577
HOA
0%
$0
Property Management
10%
$495
CapEx
5%
$247
Vacancy
6%
$297
Maintenance
5%
$247
Other
0%
$0