Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.6% first-year return on $334k initial cash invested.
-17.6%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$5,517
Rent
-$4,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,517 income − $10,411 expenses = $4,894 out of pocket
Investment Breakdown
|
Purchase Price
$1589k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,517
Total Expenses
$10,411
Mortgage P&I
146%
$8,041
Property Taxes
7%
$379
Home Insurance
10%
$556
HOA
0%
$0
Property Management
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0