Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.74% first-year return on $336k initial cash invested.
-22.74%
Cash On Cash
1.77%
Cap Rate
0.28
DSCR
$4,312
Rent
-$6,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,312 income − $10,671 expenses = $6,359 out of pocket
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,312
Total Expenses
$10,671
Mortgage P&I
197%
$8,505
Property Taxes
10%
$450
Home Insurance
13%
$559
HOA
1%
$35
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0