Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.2% first-year return on $331k initial cash invested.
-20.2%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$5,210
Rent
-$5,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,210 income − $10,783 expenses = $5,573 out of pocket
Investment Breakdown
|
Purchase Price
$1576k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$315k
Closing costs
1%
$15,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,210
Total Expenses
$10,783
Mortgage P&I
147%
$7,642
Property Taxes
25%
$1,315
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$521
CapEx
5%
$260
Vacancy
6%
$313
Maintenance
5%
$260
Other
0%
$0