Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.28% first-year return on $333k initial cash invested.
-20.28%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$5,090
Rent
-$5,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,090 income − $10,722 expenses = $5,632 out of pocket
Investment Breakdown
|
Purchase Price
$1587k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,090
Total Expenses
$10,722
Mortgage P&I
156%
$7,955
Property Taxes
17%
$887
Home Insurance
11%
$558
HOA
0%
$0
Property Management
10%
$509
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0