Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.64% first-year return on $337k initial cash invested.
-13.64%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$6,652
Rent
-$3,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,652 income − $10,484 expenses = $3,832 out of pocket
Investment Breakdown
|
Purchase Price
$1606k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$321k
Closing costs
1%
$16,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,652
Total Expenses
$10,484
Mortgage P&I
120%
$7,983
Property Taxes
3%
$216
Home Insurance
8%
$555
HOA
0%
$0
Property Management
10%
$665
CapEx
5%
$333
Vacancy
6%
$399
Maintenance
5%
$333
Other
0%
$0