Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.56% first-year return on $336k initial cash invested.
-21.56%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$4,536
Rent
-$6,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,536 income − $10,577 expenses = $6,041 out of pocket
Investment Breakdown
|
Purchase Price
$1601k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$16,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,536
Total Expenses
$10,577
Mortgage P&I
179%
$8,131
Property Taxes
10%
$476
Home Insurance
13%
$586
HOA
5%
$204
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0