Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.01% first-year return on $334k initial cash invested.
-18.01%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$5,516
Rent
-$5,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,516 income − $10,526 expenses = $5,010 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%
$15,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,516
Total Expenses
$10,526
Mortgage P&I
145%
$7,989
Property Taxes
9%
$490
Home Insurance
11%
$612
HOA
0%
$0
Property Management
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0