Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.08% first-year return on $336k initial cash invested.
-18.08%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$5,258
Rent
-$5,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,258 income − $10,318 expenses = $5,060 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,258
Total Expenses
$10,318
Mortgage P&I
151%
$7,950
Property Taxes
6%
$335
Home Insurance
11%
$560
HOA
2%
$106
Property Management
10%
$526
CapEx
5%
$263
Vacancy
6%
$315
Maintenance
5%
$263
Other
0%
$0