Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.39% first-year return on $339k initial cash invested.
-15.39%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$6,899
Rent
-$4,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,899 income − $11,248 expenses = $4,349 out of pocket
Investment Breakdown
|
Purchase Price
$1615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,899
Total Expenses
$11,248
Mortgage P&I
117%
$8,078
Property Taxes
9%
$615
Home Insurance
8%
$578
HOA
3%
$183
Property Management
10%
$690
CapEx
5%
$345
Vacancy
6%
$414
Maintenance
5%
$345
Other
0%
$0