Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.49% first-year return on $327k initial cash invested.
-22.49%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$4,440
Rent
-$6,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $10,573 expenses = $6,133 out of pocket
Investment Breakdown
|
Purchase Price
$1558k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$312k
Closing costs
1%
$15,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,440
Total Expenses
$10,573
Mortgage P&I
174%
$7,741
Property Taxes
26%
$1,133
Home Insurance
12%
$545
HOA
0%
$0
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0