Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.29% first-year return on $337k initial cash invested.
-22.29%
Cash On Cash
2.17%
Cap Rate
0.33
DSCR
$6,468
Rent
-$6,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,468 income − $12,732 expenses = $6,264 out of pocket
Investment Breakdown
|
Purchase Price
$1606k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$321k
Closing costs
1%
$16,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,468
Total Expenses
$12,732
Mortgage P&I
137%
$8,851
Property Taxes
25%
$1,622
Home Insurance
9%
$578
HOA
0%
$0
Property Management
10%
$647
CapEx
5%
$323
Vacancy
6%
$388
Maintenance
5%
$323
Other
0%
$0