Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.95% first-year return on $336k initial cash invested.
-23.95%
Cash On Cash
1.39%
Cap Rate
0.22
DSCR
$5,196
Rent
-$6,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,196 income − $11,893 expenses = $6,697 out of pocket
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,196
Total Expenses
$11,893
Mortgage P&I
159%
$8,285
Property Taxes
32%
$1,678
Home Insurance
11%
$578
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0