Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.36% first-year return on $333k initial cash invested.
-27.36%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$3,059
Rent
-$7,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,059 income − $10,654 expenses = $7,595 out of pocket
Investment Breakdown
|
Purchase Price
$1586k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,059
Total Expenses
$10,654
Mortgage P&I
260%
$7,958
Property Taxes
41%
$1,252
Home Insurance
21%
$648
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0