Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.82% first-year return on $336k initial cash invested.
-14.82%
Cash On Cash
3.36%
Cap Rate
0.54
DSCR
$6,605
Rent
-$4,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,605 income − $10,753 expenses = $4,148 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.7%
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
$6,605
Total Expenses
$10,753
Mortgage P&I
126%
$8,291
Property Taxes
3%
$186
Home Insurance
8%
$560
HOA
0%
$0
Property Management
10%
$660
CapEx
5%
$330
Vacancy
6%
$396
Maintenance
5%
$330
Other
0%
$0