Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.05% first-year return on $335k initial cash invested.
-18.05%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$4,876
Rent
-$5,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,876 income − $9,915 expenses = $5,039 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,876
Total Expenses
$9,915
Mortgage P&I
164%
$7,984
Property Taxes
2%
$104
Home Insurance
11%
$558
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0