Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.39% first-year return on $333k initial cash invested.
-20.39%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$5,880
Rent
-$5,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,880 income − $11,547 expenses = $5,667 out of pocket
Investment Breakdown
|
Purchase Price
$1588k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$318k
Closing costs
1%
$15,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,880
Total Expenses
$11,547
Mortgage P&I
135%
$7,967
Property Taxes
25%
$1,495
Home Insurance
9%
$556
HOA
0%
$0
Property Management
10%
$588
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0