Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.57% first-year return on $345k initial cash invested.
-19.57%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$5,230
Rent
-$5,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,230 income − $10,851 expenses = $5,621 out of pocket
Investment Breakdown
|
Purchase Price
$1641k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$328k
Closing costs
1%
$16,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,230
Total Expenses
$10,851
Mortgage P&I
157%
$8,200
Property Taxes
9%
$471
Home Insurance
11%
$593
HOA
4%
$226
Property Management
10%
$523
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0