Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.65% first-year return on $336k initial cash invested.
-19.65%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$6,549
Rent
-$5,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,549 income − $12,052 expenses = $5,503 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.8%
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
$6,549
Total Expenses
$12,052
Mortgage P&I
127%
$8,323
Property Taxes
22%
$1,467
Home Insurance
9%
$560
HOA
0%
$0
Property Management
10%
$655
CapEx
5%
$327
Vacancy
6%
$393
Maintenance
5%
$327
Other
0%
$0