Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.1% first-year return on $329k initial cash invested.
-25.1%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$3,042
Rent
-$6,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $9,916 expenses = $6,874 out of pocket
Investment Breakdown
|
Purchase Price
$1565k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$313k
Closing costs
1%
$15,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,042
Total Expenses
$9,916
Mortgage P&I
258%
$7,839
Property Taxes
14%
$436
Home Insurance
18%
$548
HOA
10%
$302
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0