Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.85% first-year return on $332k initial cash invested.
-28.85%
Cash On Cash
0.71%
Cap Rate
0.11
DSCR
$3,552
Rent
-$7,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $11,537 expenses = $7,985 out of pocket
Investment Breakdown
|
Purchase Price
$1582k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$316k
Closing costs
1%
$15,817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,552
Total Expenses
$11,537
Mortgage P&I
246%
$8,740
Property Taxes
36%
$1,278
Home Insurance
17%
$595
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0