Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.45% first-year return on $334k initial cash invested.
-25.45%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$2,708
Rent
-$7,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $9,790 expenses = $7,082 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,708
Total Expenses
$9,790
Mortgage P&I
297%
$8,051
Property Taxes
18%
$480
Home Insurance
21%
$556
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0