Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.11% first-year return on $327k initial cash invested.
-20.11%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$6,301
Rent
-$5,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,301 income − $11,784 expenses = $5,483 out of pocket
Investment Breakdown
|
Purchase Price
$1558k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$312k
Closing costs
1%
$15,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,301
Total Expenses
$11,784
Mortgage P&I
125%
$7,849
Property Taxes
22%
$1,412
Home Insurance
9%
$560
HOA
5%
$325
Property Management
10%
$630
CapEx
5%
$315
Vacancy
6%
$378
Maintenance
5%
$315
Other
0%
$0