Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.61% first-year return on $341k initial cash invested.
-21.61%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$5,145
Rent
-$6,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,145 income − $11,293 expenses = $6,148 out of pocket
Investment Breakdown
|
Purchase Price
$1626k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,258
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,145
Total Expenses
$11,293
Mortgage P&I
159%
$8,168
Property Taxes
23%
$1,160
Home Insurance
12%
$595
HOA
1%
$33
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0