Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.62% first-year return on $337k initial cash invested.
-17.62%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$5,716
Rent
-$4,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,716 income − $10,666 expenses = $4,950 out of pocket
Investment Breakdown
|
Purchase Price
$1605k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$321k
Closing costs
1%
$16,051
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,716
Total Expenses
$10,666
Mortgage P&I
141%
$8,042
Property Taxes
6%
$351
Home Insurance
10%
$595
HOA
3%
$191
Property Management
10%
$572
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0