Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.65% first-year return on $334k initial cash invested.
-26.65%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$3,942
Rent
-$7,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,942 income − $11,361 expenses = $7,419 out of pocket
Investment Breakdown
|
Purchase Price
$1591k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,906
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,942
Total Expenses
$11,361
Mortgage P&I
200%
$7,875
Property Taxes
38%
$1,486
Home Insurance
25%
$975
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0