Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.02% first-year return on $333k initial cash invested.
-21.02%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$6,063
Rent
-$5,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,063 income − $11,893 expenses = $5,830 out of pocket
Investment Breakdown
|
Purchase Price
$1585k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,063
Total Expenses
$11,893
Mortgage P&I
134%
$8,108
Property Taxes
25%
$1,515
Home Insurance
10%
$584
HOA
2%
$110
Property Management
10%
$606
CapEx
5%
$303
Vacancy
6%
$364
Maintenance
5%
$303
Other
0%
$0