Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.31% first-year return on $345k initial cash invested.
-27.31%
Cash On Cash
1.01%
Cap Rate
0.15
DSCR
$4,593
Rent
-$7,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,593 income − $12,435 expenses = $7,842 out of pocket
Investment Breakdown
|
Purchase Price
$1641k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$328k
Closing costs
1%
$16,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,593
Total Expenses
$12,435
Mortgage P&I
196%
$8,989
Property Taxes
36%
$1,656
Home Insurance
13%
$595
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0