Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.56% first-year return on $336k initial cash invested.
-20.56%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$5,082
Rent
-$5,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,082 income − $10,846 expenses = $5,764 out of pocket
Investment Breakdown
|
Purchase Price
$1602k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$16,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,082
Total Expenses
$10,846
Mortgage P&I
160%
$8,106
Property Taxes
17%
$841
Home Insurance
11%
$578
HOA
0%
$0
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0