Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.84% first-year return on $336k initial cash invested.
-20.84%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$5,862
Rent
-$5,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,862 income − $11,693 expenses = $5,831 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,862
Total Expenses
$11,693
Mortgage P&I
137%
$8,050
Property Taxes
27%
$1,559
Home Insurance
10%
$560
HOA
0%
$0
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0