Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.98% first-year return on $336k initial cash invested.
-21.98%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$4,899
Rent
-$6,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,899 income − $11,049 expenses = $6,150 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,899
Total Expenses
$11,049
Mortgage P&I
163%
$7,963
Property Taxes
25%
$1,220
Home Insurance
12%
$592
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0