Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.19% first-year return on $336k initial cash invested.
-22.19%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$4,759
Rent
-$6,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,759
Total Expenses
$10,971
Mortgage P&I
168%
$7,977
Property Taxes
25%
$1,178
Home Insurance
12%
$578
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0