Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.84% first-year return on $329k initial cash invested.
-21.84%
Cash On Cash
1.95%
Cap Rate
0.31
DSCR
$5,896
Rent
-$5,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,896 income − $11,888 expenses = $5,992 out of pocket
Investment Breakdown
|
Purchase Price
$1568k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$314k
Closing costs
1%
$15,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,896
Total Expenses
$11,888
Mortgage P&I
140%
$8,250
Property Taxes
26%
$1,530
Home Insurance
10%
$574
HOA
0%
$0
Property Management
10%
$590
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0