Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.34% first-year return on $336k initial cash invested.
-20.34%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$6,647
Rent
-$5,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,647 income − $12,342 expenses = $5,695 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,647
Total Expenses
$12,342
Mortgage P&I
123%
$8,143
Property Taxes
29%
$1,911
Home Insurance
8%
$560
HOA
0%
$0
Property Management
10%
$665
CapEx
5%
$332
Vacancy
6%
$399
Maintenance
5%
$332
Other
0%
$0