Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.43% first-year return on $334k initial cash invested.
-19.43%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$5,135
Rent
-$5,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,135 income − $10,539 expenses = $5,404 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,897
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,135
Total Expenses
$10,539
Mortgage P&I
158%
$8,096
Property Taxes
9%
$479
Home Insurance
12%
$628
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0