Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.35% first-year return on $333k initial cash invested.
-21.35%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$4,338
Rent
-$5,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,338 income − $10,257 expenses = $5,919 out of pocket
Investment Breakdown
|
Purchase Price
$1584k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,338
Total Expenses
$10,257
Mortgage P&I
185%
$8,019
Property Taxes
10%
$428
Home Insurance
16%
$682
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0