Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.29% first-year return on $333k initial cash invested.
-20.29%
Cash On Cash
2.75%
Cap Rate
0.41
DSCR
$7,267
Rent
-$5,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,267 income − $12,894 expenses = $5,627 out of pocket
Investment Breakdown
|
Purchase Price
$1585k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,267
Total Expenses
$12,894
Mortgage P&I
122%
$8,891
Property Taxes
21%
$1,559
Home Insurance
8%
$555
HOA
0%
$0
Property Management
10%
$727
CapEx
5%
$363
Vacancy
6%
$436
Maintenance
5%
$363
Other
0%
$0