Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.7% first-year return on $343k initial cash invested.
-18.7%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$6,479
Rent
-$5,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,479 income − $11,827 expenses = $5,348 out of pocket
Investment Breakdown
|
Purchase Price
$1635k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$327k
Closing costs
1%
$16,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,479
Total Expenses
$11,827
Mortgage P&I
126%
$8,187
Property Taxes
24%
$1,539
Home Insurance
6%
$416
HOA
0%
$0
Property Management
10%
$648
CapEx
5%
$324
Vacancy
6%
$389
Maintenance
5%
$324
Other
0%
$0