Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.04% first-year return on $341k initial cash invested.
-24.04%
Cash On Cash
1.68%
Cap Rate
0.26
DSCR
$4,155
Rent
-$6,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,155 income − $10,991 expenses = $6,836 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,155
Total Expenses
$10,991
Mortgage P&I
214%
$8,898
Property Taxes
10%
$418
Home Insurance
14%
$569
HOA
1%
$25
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0