Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.98% first-year return on $335k initial cash invested.
-13.98%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$7,180
Rent
-$3,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,180 income − $11,083 expenses = $3,903 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,180
Total Expenses
$11,083
Mortgage P&I
111%
$7,974
Property Taxes
10%
$684
Home Insurance
8%
$558
HOA
0%
$0
Property Management
10%
$718
CapEx
5%
$359
Vacancy
6%
$431
Maintenance
5%
$359
Other
0%
$0