Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.02% first-year return on $336k initial cash invested.
-28.02%
Cash On Cash
0.85%
Cap Rate
0.13
DSCR
$4,318
Rent
-$7,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,318 income − $12,157 expenses = $7,839 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,318
Total Expenses
$12,157
Mortgage P&I
203%
$8,758
Property Taxes
38%
$1,626
Home Insurance
13%
$560
HOA
2%
$90
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0