Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.14% first-year return on $335k initial cash invested.
-28.14%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$3,105
Rent
-$7,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $10,970 expenses = $7,865 out of pocket
Investment Breakdown
|
Purchase Price
$1597k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,105
Total Expenses
$10,970
Mortgage P&I
257%
$7,985
Property Taxes
42%
$1,306
Home Insurance
28%
$873
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0