Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.09% first-year return on $332k initial cash invested.
-24.09%
Cash On Cash
1.73%
Cap Rate
0.26
DSCR
$4,402
Rent
-$6,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,402 income − $11,064 expenses = $6,662 out of pocket
Investment Breakdown
|
Purchase Price
$1580k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$316k
Closing costs
1%
$15,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,402
Total Expenses
$11,064
Mortgage P&I
198%
$8,717
Property Taxes
14%
$608
Home Insurance
14%
$595
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0