Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.58% first-year return on $334k initial cash invested.
-20.58%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$5,063
Rent
-$5,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,063 income − $10,799 expenses = $5,736 out of pocket
Investment Breakdown
|
Purchase Price
$1593k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$319k
Closing costs
1%
$15,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,063
Total Expenses
$10,799
Mortgage P&I
159%
$8,025
Property Taxes
18%
$898
Home Insurance
11%
$560
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0