Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.61% first-year return on $334k initial cash invested.
-17.61%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$5,378
Rent
-$4,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,378 income − $10,277 expenses = $4,899 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,378
Total Expenses
$10,277
Mortgage P&I
147%
$7,905
Property Taxes
8%
$417
Home Insurance
10%
$556
HOA
0%
$0
Property Management
10%
$538
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0