Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.36% first-year return on $331k initial cash invested.
-22.36%
Cash On Cash
1.98%
Cap Rate
0.31
DSCR
$5,649
Rent
-$6,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,649 income − $11,809 expenses = $6,160 out of pocket
Investment Breakdown
|
Purchase Price
$1574k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$315k
Closing costs
1%
$15,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,649
Total Expenses
$11,809
Mortgage P&I
150%
$8,481
Property Taxes
24%
$1,372
Home Insurance
9%
$488
HOA
0%
$0
Property Management
10%
$565
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0