Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.64% first-year return on $333k initial cash invested.
-26.64%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$3,425
Rent
-$7,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,425 income − $10,822 expenses = $7,397 out of pocket
Investment Breakdown
|
Purchase Price
$1587k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,425
Total Expenses
$10,822
Mortgage P&I
232%
$7,945
Property Taxes
40%
$1,359
Home Insurance
17%
$578
HOA
1%
$50
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0