Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.53% first-year return on $336k initial cash invested.
-15.53%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$6,042
Rent
-$4,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,042 income − $10,389 expenses = $4,347 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
$6,042
Total Expenses
$10,389
Mortgage P&I
133%
$8,006
Property Taxes
4%
$252
Home Insurance
9%
$560
HOA
0%
$0
Property Management
10%
$604
CapEx
5%
$302
Vacancy
6%
$363
Maintenance
5%
$302
Other
0%
$0