Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.06% first-year return on $336k initial cash invested.
-23.06%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$4,671
Rent
-$6,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,671 income − $11,131 expenses = $6,460 out of pocket
Investment Breakdown
|
Purchase Price
$1601k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$16,005
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,671
Total Expenses
$11,131
Mortgage P&I
174%
$8,141
Property Taxes
26%
$1,215
Home Insurance
12%
$560
HOA
0%
$0
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0