Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.59% first-year return on $336k initial cash invested.
-12.59%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$6,973
Rent
-$3,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,973 income − $10,497 expenses = $3,524 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,973
Total Expenses
$10,497
Mortgage P&I
114%
$7,971
Property Taxes
2%
$153
Home Insurance
8%
$560
HOA
0%
$0
Property Management
10%
$697
CapEx
5%
$349
Vacancy
6%
$418
Maintenance
5%
$349
Other
0%
$0