Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.45% first-year return on $327k initial cash invested.
-20.45%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$5,106
Rent
-$5,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,106 income − $10,684 expenses = $5,578 out of pocket
Investment Breakdown
|
Purchase Price
$1559k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$312k
Closing costs
1%
$15,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,106
Total Expenses
$10,684
Mortgage P&I
154%
$7,867
Property Taxes
18%
$944
Home Insurance
11%
$546
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0