Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.68% first-year return on $331k initial cash invested.
-19.68%
Cash On Cash
2.32%
Cap Rate
0.37
DSCR
$5,536
Rent
-$5,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,536 income − $10,961 expenses = $5,425 out of pocket
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$315k
Closing costs
1%
$15,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,536
Total Expenses
$10,961
Mortgage P&I
148%
$8,187
Property Taxes
14%
$761
Home Insurance
10%
$551
HOA
0%
$22
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0