Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.42% first-year return on $335k initial cash invested.
-24.42%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$3,857
Rent
-$6,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,857 income − $10,674 expenses = $6,817 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,857
Total Expenses
$10,674
Mortgage P&I
209%
$8,055
Property Taxes
24%
$925
Home Insurance
14%
$558
HOA
3%
$133
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0