Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.65% first-year return on $329k initial cash invested.
-18.65%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$5,109
Rent
-$5,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,109 income − $10,218 expenses = $5,109 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
$5,109
Total Expenses
$10,218
Mortgage P&I
154%
$7,843
Property Taxes
10%
$499
Home Insurance
11%
$548
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$255
Vacancy
6%
$307
Maintenance
5%
$255
Other
0%
$0