Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.35% first-year return on $336k initial cash invested.
-16.35%
Cash On Cash
2.7%
Cap Rate
0.46
DSCR
$6,140
Rent
-$4,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,140 income − $10,722 expenses = $4,582 out of pocket
Investment Breakdown
|
Purchase Price
$1602k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$16,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,140
Total Expenses
$10,722
Mortgage P&I
128%
$7,878
Property Taxes
10%
$618
Home Insurance
10%
$630
HOA
0%
$0
Property Management
10%
$614
CapEx
5%
$307
Vacancy
6%
$368
Maintenance
5%
$307
Other
0%
$0