Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.81% first-year return on $336k initial cash invested.
-15.81%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$5,762
Rent
-$4,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,762
Total Expenses
$10,185
Mortgage P&I
139%
$8,004
Property Taxes
2%
$123
Home Insurance
10%
$560
HOA
0%
$0
Property Management
10%
$576
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0