Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.41% first-year return on $338k initial cash invested.
-19.41%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$5,383
Rent
-$5,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,383 income − $10,846 expenses = $5,463 out of pocket
Investment Breakdown
|
Purchase Price
$1609k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$322k
Closing costs
1%
$16,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,383
Total Expenses
$10,846
Mortgage P&I
153%
$8,259
Property Taxes
11%
$595
Home Insurance
11%
$593
HOA
0%
$0
Property Management
10%
$538
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0