Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.95% first-year return on $336k initial cash invested.
-19.95%
Cash On Cash
2.19%
Cap Rate
0.35
DSCR
$4,786
Rent
-$5,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,786 income − $10,372 expenses = $5,586 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,786
Total Expenses
$10,372
Mortgage P&I
173%
$8,265
Property Taxes
6%
$303
Home Insurance
12%
$560
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0