Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.3% first-year return on $331k initial cash invested.
-25.3%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$4,237
Rent
-$6,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,237 income − $11,221 expenses = $6,984 out of pocket
Investment Breakdown
|
Purchase Price
$1577k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$315k
Closing costs
1%
$15,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,237
Total Expenses
$11,221
Mortgage P&I
191%
$8,077
Property Taxes
30%
$1,274
Home Insurance
14%
$593
HOA
4%
$175
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0