Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.92% first-year return on $336k initial cash invested.
-19.92%
Cash On Cash
2.82%
Cap Rate
0.42
DSCR
$7,362
Rent
-$5,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,362 income − $12,936 expenses = $5,574 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
7.5%
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
$7,362
Total Expenses
$12,936
Mortgage P&I
122%
$8,970
Property Taxes
20%
$1,492
Home Insurance
8%
$560
HOA
0%
$0
Property Management
10%
$736
CapEx
5%
$368
Vacancy
6%
$442
Maintenance
5%
$368
Other
0%
$0