Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.51% first-year return on $330k initial cash invested.
-17.51%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$6,752
Rent
-$4,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,752 income − $11,570 expenses = $4,818 out of pocket
Investment Breakdown
|
Purchase Price
$1573k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$315k
Closing costs
1%
$15,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,752
Total Expenses
$11,570
Mortgage P&I
116%
$7,814
Property Taxes
21%
$1,440
Home Insurance
8%
$560
HOA
0%
$0
Property Management
10%
$675
CapEx
5%
$338
Vacancy
6%
$405
Maintenance
5%
$338
Other
0%
$0