Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.66% first-year return on $336k initial cash invested.
-26.66%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,770
Rent
-$7,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $10,229 expenses = $7,459 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,770
Total Expenses
$10,229
Mortgage P&I
306%
$8,474
Property Taxes
13%
$358
Home Insurance
20%
$560
HOA
4%
$118
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0