Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.16% first-year return on $336k initial cash invested.
-22.16%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$5,376
Rent
-$6,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,376 income − $11,577 expenses = $6,201 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,376
Total Expenses
$11,577
Mortgage P&I
152%
$8,176
Property Taxes
26%
$1,412
Home Insurance
10%
$560
HOA
1%
$30
Property Management
10%
$538
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0