Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.01% first-year return on $341k initial cash invested.
-22.01%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$5,344
Rent
-$6,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,344 income − $11,601 expenses = $6,257 out of pocket
Investment Breakdown
|
Purchase Price
$1624k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,344
Total Expenses
$11,601
Mortgage P&I
154%
$8,228
Property Taxes
26%
$1,407
Home Insurance
11%
$577
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$321
Maintenance
5%
$267
Other
0%
$0