Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.83% first-year return on $337k initial cash invested.
-20.83%
Cash On Cash
2.53%
Cap Rate
0.38
DSCR
$5,374
Rent
-$5,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,374 income − $11,227 expenses = $5,853 out of pocket
Investment Breakdown
|
Purchase Price
$1606k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$321k
Closing costs
1%
$16,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,374
Total Expenses
$11,227
Mortgage P&I
167%
$8,963
Property Taxes
4%
$226
Home Insurance
11%
$595
HOA
1%
$46
Property Management
10%
$537
CapEx
5%
$269
Vacancy
6%
$322
Maintenance
5%
$269
Other
0%
$0