Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.15% first-year return on $336k initial cash invested.
-24.15%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$3,728
Rent
-$6,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $10,491 expenses = $6,763 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,728
Total Expenses
$10,491
Mortgage P&I
216%
$8,043
Property Taxes
25%
$919
Home Insurance
15%
$560
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0