Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $336k initial cash invested.
-15.58%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$6,654
Rent
-$4,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$6,654
Total Expenses
$11,017
Mortgage P&I
120%
$7,969
Property Taxes
11%
$758
Home Insurance
8%
$560
HOA
0%
$0
Property Management
10%
$665
CapEx
5%
$333
Vacancy
6%
$399
Maintenance
5%
$333
Other
0%
$0