Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.83% first-year return on $332k initial cash invested.
-22.83%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$5,137
Rent
-$6,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,137 income − $11,455 expenses = $6,318 out of pocket
Investment Breakdown
|
Purchase Price
$1581k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$316k
Closing costs
1%
$15,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,137
Total Expenses
$11,455
Mortgage P&I
154%
$7,900
Property Taxes
36%
$1,871
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0