Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.71% first-year return on $329k initial cash invested.
-20.71%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$5,043
Rent
-$5,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,043 income − $10,724 expenses = $5,681 out of pocket
Investment Breakdown
|
Purchase Price
$1568k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$314k
Closing costs
1%
$15,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,043
Total Expenses
$10,724
Mortgage P&I
156%
$7,872
Property Taxes
19%
$948
Home Insurance
12%
$593
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0