Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.74% first-year return on $336k initial cash invested.
-21.74%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$4,981
Rent
-$6,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,981 income − $11,061 expenses = $6,080 out of pocket
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,982
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,981
Total Expenses
$11,061
Mortgage P&I
159%
$7,910
Property Taxes
26%
$1,278
Home Insurance
12%
$578
HOA
0%
$0
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0