Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.12% first-year return on $334k initial cash invested.
-22.12%
Cash On Cash
1.77%
Cap Rate
0.28
DSCR
$3,908
Rent
-$6,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $10,063 expenses = $6,155 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,908
Total Expenses
$10,063
Mortgage P&I
213%
$8,307
Property Taxes
5%
$185
Home Insurance
14%
$556
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0