Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.45% first-year return on $344k initial cash invested.
-21.45%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$5,487
Rent
-$6,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,487 income − $11,634 expenses = $6,147 out of pocket
Investment Breakdown
|
Purchase Price
$1637k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$327k
Closing costs
1%
$16,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,487
Total Expenses
$11,634
Mortgage P&I
155%
$8,496
Property Taxes
20%
$1,108
Home Insurance
11%
$604
HOA
0%
$0
Property Management
10%
$549
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0