Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.84% first-year return on $328k initial cash invested.
-26.84%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$5,124
Rent
-$7,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,124 income − $12,466 expenses = $7,342 out of pocket
Investment Breakdown
|
Purchase Price
$1563k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$313k
Closing costs
1%
$15,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,124
Total Expenses
$12,466
Mortgage P&I
158%
$8,110
Property Taxes
48%
$2,465
Home Insurance
11%
$560
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0