Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.88% first-year return on $339k initial cash invested.
-14.88%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$6,994
Rent
-$4,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,994 income − $11,203 expenses = $4,209 out of pocket
Investment Breakdown
|
Purchase Price
$1616k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,994
Total Expenses
$11,203
Mortgage P&I
115%
$8,016
Property Taxes
11%
$790
Home Insurance
8%
$578
HOA
0%
$0
Property Management
10%
$699
CapEx
5%
$350
Vacancy
6%
$420
Maintenance
5%
$350
Other
0%
$0