Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.94% first-year return on $330k initial cash invested.
-22.94%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$4,902
Rent
-$6,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,902 income − $11,208 expenses = $6,306 out of pocket
Investment Breakdown
|
Purchase Price
$1571k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$314k
Closing costs
1%
$15,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,902
Total Expenses
$11,208
Mortgage P&I
162%
$7,964
Property Taxes
28%
$1,358
Home Insurance
12%
$612
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0