Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.37% first-year return on $333k initial cash invested.
-23.37%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$4,515
Rent
-$6,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,515 income − $11,002 expenses = $6,487 out of pocket
Investment Breakdown
|
Purchase Price
$1586k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,515
Total Expenses
$11,002
Mortgage P&I
176%
$7,947
Property Taxes
22%
$975
Home Insurance
13%
$586
HOA
7%
$319
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0