Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.2% first-year return on $335k initial cash invested.
-23.2%
Cash On Cash
1.57%
Cap Rate
0.25
DSCR
$4,615
Rent
-$6,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,615 income − $11,099 expenses = $6,484 out of pocket
Investment Breakdown
|
Purchase Price
$1597k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,615
Total Expenses
$11,099
Mortgage P&I
181%
$8,336
Property Taxes
18%
$816
Home Insurance
13%
$601
HOA
3%
$145
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0