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 $330k initial cash invested.
-20.71%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$7,878
Rent
-$5,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,878 income − $13,567 expenses = $5,689 out of pocket
Investment Breakdown
|
Purchase Price
$1570k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$314k
Closing costs
1%
$15,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,878
Total Expenses
$13,567
Mortgage P&I
100%
$7,862
Property Taxes
16%
$1,253
Home Insurance
7%
$577
HOA
23%
$1,826
Property Management
10%
$788
CapEx
5%
$394
Vacancy
6%
$473
Maintenance
5%
$394
Other
0%
$0