Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.74% first-year return on $328k initial cash invested.
-19.74%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$6,046
Rent
-$5,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,046 income − $11,448 expenses = $5,402 out of pocket
Investment Breakdown
|
Purchase Price
$1564k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$313k
Closing costs
1%
$15,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,046
Total Expenses
$11,448
Mortgage P&I
131%
$7,890
Property Taxes
24%
$1,428
Home Insurance
9%
$558
HOA
0%
$0
Property Management
10%
$605
CapEx
5%
$302
Vacancy
6%
$363
Maintenance
5%
$302
Other
0%
$0