Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.08% first-year return on $336k initial cash invested.
-26.08%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$3,704
Rent
-$7,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,704 income − $11,005 expenses = $7,301 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,704
Total Expenses
$11,005
Mortgage P&I
217%
$8,033
Property Taxes
39%
$1,450
Home Insurance
15%
$560
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0