Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.64% first-year return on $327k initial cash invested.
-23.64%
Cash On Cash
1.83%
Cap Rate
0.28
DSCR
$4,782
Rent
-$6,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,782 income − $11,219 expenses = $6,437 out of pocket
Investment Breakdown
|
Purchase Price
$1556k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$311k
Closing costs
1%
$15,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,782
Total Expenses
$11,219
Mortgage P&I
179%
$8,576
Property Taxes
17%
$826
Home Insurance
12%
$574
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0