Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.29% first-year return on $338k initial cash invested.
-26.29%
Cash On Cash
1.34%
Cap Rate
0.2
DSCR
$4,350
Rent
-$7,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,350 income − $11,760 expenses = $7,410 out of pocket
Investment Breakdown
|
Purchase Price
$1611k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$322k
Closing costs
1%
$16,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,350
Total Expenses
$11,760
Mortgage P&I
207%
$8,985
Property Taxes
24%
$1,048
Home Insurance
14%
$595
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0