Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.72% first-year return on $336k initial cash invested.
-18.72%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$6,143
Rent
-$5,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,143 income − $11,382 expenses = $5,239 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,143
Total Expenses
$11,382
Mortgage P&I
130%
$8,006
Property Taxes
13%
$794
Home Insurance
9%
$560
HOA
7%
$425
Property Management
10%
$614
CapEx
5%
$307
Vacancy
6%
$369
Maintenance
5%
$307
Other
0%
$0