Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.24% first-year return on $334k initial cash invested.
-25.24%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$3,107
Rent
-$7,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,107 income − $10,131 expenses = $7,024 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,107
Total Expenses
$10,131
Mortgage P&I
256%
$7,950
Property Taxes
26%
$818
Home Insurance
18%
$556
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0