Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.9% first-year return on $336k initial cash invested.
-29.9%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$1,628
Rent
-$8,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,628 income − $9,994 expenses = $8,366 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,628
Total Expenses
$9,994
Mortgage P&I
510%
$8,297
Property Taxes
44%
$714
Home Insurance
34%
$560
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0