Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.66% first-year return on $331k initial cash invested.
-17.66%
Cash On Cash
2.88%
Cap Rate
0.46
DSCR
$7,615
Rent
-$4,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,615 income − $12,494 expenses = $4,879 out of pocket
Investment Breakdown
|
Purchase Price
$1579k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$316k
Closing costs
1%
$15,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,615
Total Expenses
$12,494
Mortgage P&I
109%
$8,289
Property Taxes
21%
$1,571
Home Insurance
7%
$541
HOA
1%
$112
Property Management
10%
$762
CapEx
5%
$381
Vacancy
6%
$457
Maintenance
5%
$381
Other
0%
$0