Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.09% first-year return on $335k initial cash invested.
-22.09%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$4,624
Rent
-$6,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,624 income − $10,790 expenses = $6,166 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
$4,624
Total Expenses
$10,790
Mortgage P&I
175%
$8,105
Property Taxes
20%
$926
Home Insurance
12%
$558
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0