Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.15% first-year return on $336k initial cash invested.
-10.15%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$7,967
Rent
-$2,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$7,967
Total Expenses
$10,810
Mortgage P&I
101%
$8,011
Property Taxes
2%
$168
Home Insurance
7%
$560
HOA
0%
$0
Property Management
10%
$797
CapEx
5%
$398
Vacancy
6%
$478
Maintenance
5%
$398
Other
0%
$0