Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.81% first-year return on $336k initial cash invested.
-24.81%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$3,743
Rent
-$6,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,743 income − $10,686 expenses = $6,943 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,743
Total Expenses
$10,686
Mortgage P&I
218%
$8,151
Property Taxes
27%
$1,002
Home Insurance
15%
$560
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0