Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.39% first-year return on $336k initial cash invested.
-17.39%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$5,353
Rent
-$4,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,353 income − $10,223 expenses = $4,870 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
$5,353
Total Expenses
$10,223
Mortgage P&I
150%
$8,009
Property Taxes
5%
$262
Home Insurance
10%
$560
HOA
0%
$0
Property Management
10%
$535
CapEx
5%
$268
Vacancy
6%
$321
Maintenance
5%
$268
Other
0%
$0