Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.72% first-year return on $333k initial cash invested.
-22.72%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$4,185
Rent
-$6,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,185 income − $10,490 expenses = $6,305 out of pocket
Investment Breakdown
|
Purchase Price
$1586k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,185
Total Expenses
$10,490
Mortgage P&I
190%
$7,939
Property Taxes
21%
$878
Home Insurance
14%
$586
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0