Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.28% first-year return on $335k initial cash invested.
-22.28%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$5,565
Rent
-$6,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,565 income − $11,789 expenses = $6,224 out of pocket
Investment Breakdown
|
Purchase Price
$1596k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,565
Total Expenses
$11,789
Mortgage P&I
147%
$8,184
Property Taxes
28%
$1,581
Home Insurance
10%
$578
HOA
0%
$0
Property Management
10%
$556
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0