Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.45% first-year return on $329k initial cash invested.
-25.45%
Cash On Cash
1.43%
Cap Rate
0.22
DSCR
$4,975
Rent
-$6,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,975 income − $11,955 expenses = $6,980 out of pocket
Investment Breakdown
|
Purchase Price
$1567k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$313k
Closing costs
1%
$15,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,975
Total Expenses
$11,955
Mortgage P&I
173%
$8,602
Property Taxes
30%
$1,490
Home Insurance
11%
$569
HOA
0%
$0
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$298
Maintenance
5%
$249
Other
0%
$0