Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.96% first-year return on $327k initial cash invested.
-15.96%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$6,282
Rent
-$4,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,282 income − $10,624 expenses = $4,342 out of pocket
Investment Breakdown
|
Purchase Price
$1555k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$311k
Closing costs
1%
$15,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,282
Total Expenses
$10,624
Mortgage P&I
124%
$7,791
Property Taxes
10%
$644
Home Insurance
9%
$556
HOA
0%
$0
Property Management
10%
$628
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0