Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.13% first-year return on $335k initial cash invested.
-23.13%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,401
Rent
-$6,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,401 income − $9,856 expenses = $6,455 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,401
Total Expenses
$9,856
Mortgage P&I
237%
$8,065
Property Taxes
10%
$324
Home Insurance
16%
$558
HOA
1%
$25
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0