Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.15% first-year return on $336k initial cash invested.
-21.15%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$5,874
Rent
-$5,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,874 income − $11,797 expenses = $5,923 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,874
Total Expenses
$11,797
Mortgage P&I
138%
$8,094
Property Taxes
24%
$1,413
Home Insurance
10%
$560
HOA
3%
$203
Property Management
10%
$587
CapEx
5%
$294
Vacancy
6%
$352
Maintenance
5%
$294
Other
0%
$0