Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.9% first-year return on $330k initial cash invested.
-15.9%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$7,132
Rent
-$4,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,132 income − $11,509 expenses = $4,377 out of pocket
Investment Breakdown
|
Purchase Price
$1573k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$315k
Closing costs
1%
$15,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,132
Total Expenses
$11,509
Mortgage P&I
110%
$7,876
Property Taxes
16%
$1,153
Home Insurance
9%
$625
HOA
0%
$0
Property Management
10%
$713
CapEx
5%
$357
Vacancy
6%
$428
Maintenance
5%
$357
Other
0%
$0