Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.03% first-year return on $334k initial cash invested.
-25.03%
Cash On Cash
1.56%
Cap Rate
0.24
DSCR
$5,280
Rent
-$6,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,280 income − $12,241 expenses = $6,961 out of pocket
Investment Breakdown
|
Purchase Price
$1589k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,280
Total Expenses
$12,241
Mortgage P&I
166%
$8,763
Property Taxes
29%
$1,549
Home Insurance
11%
$556
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0