Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.49% first-year return on $336k initial cash invested.
-23.49%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,425
Rent
-$6,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,425 income − $10,001 expenses = $6,576 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,425
Total Expenses
$10,001
Mortgage P&I
239%
$8,195
Property Taxes
10%
$356
Home Insurance
16%
$560
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0