Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.03% first-year return on $334k initial cash invested.
-20.03%
Cash On Cash
2.36%
Cap Rate
0.37
DSCR
$6,052
Rent
-$5,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,052 income − $11,626 expenses = $5,574 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.9%
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
$6,052
Total Expenses
$11,626
Mortgage P&I
139%
$8,393
Property Taxes
16%
$957
Home Insurance
9%
$556
HOA
2%
$146
Property Management
10%
$605
CapEx
5%
$303
Vacancy
6%
$363
Maintenance
5%
$303
Other
0%
$0