Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.94% first-year return on $332k initial cash invested.
-19.94%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$6,121
Rent
-$5,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,121 income − $11,643 expenses = $5,522 out of pocket
Investment Breakdown
|
Purchase Price
$1582k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$316k
Closing costs
1%
$15,823
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,121
Total Expenses
$11,643
Mortgage P&I
131%
$7,992
Property Taxes
25%
$1,502
Home Insurance
9%
$558
HOA
0%
$0
Property Management
10%
$612
CapEx
5%
$306
Vacancy
6%
$367
Maintenance
5%
$306
Other
0%
$0