Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.31% first-year return on $336k initial cash invested.
-27.31%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$1,506
Rent
-$7,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,506
Total Expenses
$9,152
Mortgage P&I
531%
$8,001
Property Taxes
12%
$181
Home Insurance
37%
$560
HOA
1%
$19
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0