Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.75% first-year return on $336k initial cash invested.
-25.75%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$4,123
Rent
-$7,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,123 income − $11,326 expenses = $7,203 out of pocket
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,123
Total Expenses
$11,326
Mortgage P&I
194%
$8,002
Property Taxes
41%
$1,676
Home Insurance
14%
$577
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0