Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.93% first-year return on $335k initial cash invested.
-27.93%
Cash On Cash
0.87%
Cap Rate
0.13
DSCR
$3,648
Rent
-$7,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $11,443 expenses = $7,795 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,648
Total Expenses
$11,443
Mortgage P&I
240%
$8,766
Property Taxes
32%
$1,171
Home Insurance
15%
$558
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0