Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.15% first-year return on $329k initial cash invested.
-25.15%
Cash On Cash
1.53%
Cap Rate
0.23
DSCR
$5,042
Rent
-$6,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,042 income − $11,941 expenses = $6,899 out of pocket
Investment Breakdown
|
Purchase Price
$1568k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$314k
Closing costs
1%
$15,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,042
Total Expenses
$11,941
Mortgage P&I
171%
$8,643
Property Taxes
29%
$1,462
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0