Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.38% first-year return on $335k initial cash invested.
-25.38%
Cash On Cash
1.07%
Cap Rate
0.17
DSCR
$3,360
Rent
-$7,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,360 income − $10,445 expenses = $7,085 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,360
Total Expenses
$10,445
Mortgage P&I
248%
$8,339
Property Taxes
20%
$674
Home Insurance
17%
$558
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0