Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.41% first-year return on $334k initial cash invested.
-24.41%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$4,117
Rent
-$6,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,117 income − $10,905 expenses = $6,788 out of pocket
Investment Breakdown
|
Purchase Price
$1589k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,117
Total Expenses
$10,905
Mortgage P&I
198%
$8,139
Property Taxes
28%
$1,139
Home Insurance
14%
$556
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0