Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.89% first-year return on $336k initial cash invested.
-22.89%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,579
Rent
-$6,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $9,979 expenses = $6,400 out of pocket
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,579
Total Expenses
$9,979
Mortgage P&I
224%
$8,011
Property Taxes
13%
$478
Home Insurance
16%
$559
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0