Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.27% first-year return on $331k initial cash invested.
-27.27%
Cash On Cash
0.86%
Cap Rate
0.13
DSCR
$4,159
Rent
-$7,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,159 income − $11,675 expenses = $7,516 out of pocket
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
7.1%
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
$4,159
Total Expenses
$11,675
Mortgage P&I
203%
$8,441
Property Taxes
38%
$1,601
Home Insurance
13%
$551
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0