Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.1% first-year return on $334k initial cash invested.
-20.1%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$5,408
Rent
-$5,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,408 income − $10,996 expenses = $5,588 out of pocket
Investment Breakdown
|
Purchase Price
$1588k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,408
Total Expenses
$10,996
Mortgage P&I
148%
$8,004
Property Taxes
19%
$1,027
Home Insurance
10%
$560
HOA
0%
$0
Property Management
10%
$541
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0