Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.07% first-year return on $333k initial cash invested.
-25.07%
Cash On Cash
1.48%
Cap Rate
0.23
DSCR
$5,149
Rent
-$6,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,149 income − $12,115 expenses = $6,966 out of pocket
Investment Breakdown
|
Purchase Price
$1588k
Downpayment
20.0%
Interest Rate
7.3%
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
$5,149
Total Expenses
$12,115
Mortgage P&I
168%
$8,673
Property Taxes
30%
$1,548
Home Insurance
11%
$556
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0