Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.24% first-year return on $330k initial cash invested.
-25.24%
Cash On Cash
1.02%
Cap Rate
0.16
DSCR
$3,477
Rent
-$6,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $10,426 expenses = $6,949 out of pocket
Investment Breakdown
|
Purchase Price
$1573k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$315k
Closing costs
1%
$15,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,477
Total Expenses
$10,426
Mortgage P&I
233%
$8,110
Property Taxes
15%
$511
Home Insurance
17%
$577
HOA
9%
$323
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0