Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.08% first-year return on $327k initial cash invested.
-18.08%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$5,186
Rent
-$4,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,186 income − $10,113 expenses = $4,927 out of pocket
Investment Breakdown
|
Purchase Price
$1557k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$311k
Closing costs
1%
$15,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,186
Total Expenses
$10,113
Mortgage P&I
149%
$7,728
Property Taxes
9%
$479
Home Insurance
11%
$558
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0