Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.02% first-year return on $334k initial cash invested.
-22.02%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$4,311
Rent
-$6,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,311 income − $10,438 expenses = $6,127 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,311
Total Expenses
$10,438
Mortgage P&I
185%
$7,965
Property Taxes
6%
$262
Home Insurance
13%
$556
HOA
12%
$533
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0