Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.85% first-year return on $331k initial cash invested.
-19.85%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$5,434
Rent
-$5,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,434 income − $10,908 expenses = $5,474 out of pocket
Investment Breakdown
|
Purchase Price
$1576k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$315k
Closing costs
1%
$15,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,434
Total Expenses
$10,908
Mortgage P&I
145%
$7,856
Property Taxes
20%
$1,061
Home Insurance
11%
$578
HOA
0%
$0
Property Management
10%
$543
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0