Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.98% first-year return on $334k initial cash invested.
-23.98%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$4,421
Rent
-$6,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,421 income − $11,104 expenses = $6,683 out of pocket
Investment Breakdown
|
Purchase Price
$1593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$319k
Closing costs
1%
$15,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,421
Total Expenses
$11,104
Mortgage P&I
178%
$7,886
Property Taxes
34%
$1,509
Home Insurance
13%
$560
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0