Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.69% first-year return on $336k initial cash invested.
-18.69%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$5,389
Rent
-$5,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,389 income − $10,621 expenses = $5,232 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,993
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,389
Total Expenses
$10,621
Mortgage P&I
148%
$7,974
Property Taxes
14%
$757
Home Insurance
9%
$490
HOA
0%
$0
Property Management
10%
$539
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0