Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.06% first-year return on $335k initial cash invested.
-22.06%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$5,467
Rent
-$6,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,467 income − $11,624 expenses = $6,157 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,467
Total Expenses
$11,624
Mortgage P&I
148%
$8,115
Property Taxes
26%
$1,409
Home Insurance
10%
$558
HOA
2%
$121
Property Management
10%
$547
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0