Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.85% first-year return on $336k initial cash invested.
-10.85%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$7,838
Rent
-$3,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,838 income − $10,875 expenses = $3,037 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,838
Total Expenses
$10,875
Mortgage P&I
102%
$8,028
Property Taxes
3%
$249
Home Insurance
7%
$560
HOA
0%
$0
Property Management
10%
$784
CapEx
5%
$392
Vacancy
6%
$470
Maintenance
5%
$392
Other
0%
$0