Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.73% first-year return on $334k initial cash invested.
-25.73%
Cash On Cash
1.08%
Cap Rate
0.17
DSCR
$3,313
Rent
-$7,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,313 income − $10,473 expenses = $7,160 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,313
Total Expenses
$10,473
Mortgage P&I
254%
$8,423
Property Taxes
12%
$397
Home Insurance
17%
$556
HOA
7%
$235
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0