Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.76% first-year return on $330k initial cash invested.
-26.76%
Cash On Cash
1.06%
Cap Rate
0.16
DSCR
$3,991
Rent
-$7,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,991 income − $11,341 expenses = $7,350 out of pocket
Investment Breakdown
|
Purchase Price
$1569k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$314k
Closing costs
1%
$15,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,991
Total Expenses
$11,341
Mortgage P&I
214%
$8,542
Property Taxes
33%
$1,310
Home Insurance
11%
$451
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$239
Maintenance
5%
$200
Other
0%
$0