Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.44% first-year return on $334k initial cash invested.
-21.44%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$5,403
Rent
-$5,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,403 income − $11,377 expenses = $5,974 out of pocket
Investment Breakdown
|
Purchase Price
$1593k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$319k
Closing costs
1%
$15,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,403
Total Expenses
$11,377
Mortgage P&I
150%
$8,105
Property Taxes
23%
$1,238
Home Insurance
12%
$630
HOA
0%
$0
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0