Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.71% first-year return on $334k initial cash invested.
-24.71%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,912
Rent
-$6,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $9,792 expenses = $6,880 out of pocket
Investment Breakdown
|
Purchase Price
$1591k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,912
Total Expenses
$9,792
Mortgage P&I
276%
$8,025
Property Taxes
15%
$428
Home Insurance
20%
$581
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0