Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.18% first-year return on $328k initial cash invested.
-27.18%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$4,017
Rent
-$7,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,017 income − $11,448 expenses = $7,431 out of pocket
Investment Breakdown
|
Purchase Price
$1562k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$312k
Closing costs
1%
$15,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,017
Total Expenses
$11,448
Mortgage P&I
205%
$8,232
Property Taxes
40%
$1,615
Home Insurance
14%
$556
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0