Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.15% first-year return on $336k initial cash invested.
-28.15%
Cash On Cash
0.81%
Cap Rate
0.12
DSCR
$3,939
Rent
-$7,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,939 income − $11,823 expenses = $7,884 out of pocket
Investment Breakdown
|
Purchase Price
$1601k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$16,006
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,939
Total Expenses
$11,823
Mortgage P&I
223%
$8,767
Property Taxes
37%
$1,467
Home Insurance
14%
$565
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0