Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.99% first-year return on $336k initial cash invested.
-13.99%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$6,721
Rent
-$3,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,721 income − $10,639 expenses = $3,918 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,721
Total Expenses
$10,639
Mortgage P&I
121%
$8,101
Property Taxes
3%
$231
Home Insurance
8%
$560
HOA
0%
$0
Property Management
10%
$672
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0