Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.99% first-year return on $327k initial cash invested.
-32.99%
Cash On Cash
-0.69%
Cap Rate
-0.11
DSCR
$3,501
Rent
-$8,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $12,485 expenses = $8,984 out of pocket
Investment Breakdown
|
Purchase Price
$1556k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$311k
Closing costs
1%
$15,563
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,501
Total Expenses
$12,485
Mortgage P&I
226%
$7,910
Property Taxes
77%
$2,703
Home Insurance
27%
$962
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0