Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.12% first-year return on $327k initial cash invested.
-26.12%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$4,728
Rent
-$7,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,728 income − $11,837 expenses = $7,109 out of pocket
Investment Breakdown
|
Purchase Price
$1555k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$311k
Closing costs
1%
$15,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,728
Total Expenses
$11,837
Mortgage P&I
167%
$7,876
Property Taxes
35%
$1,672
Home Insurance
12%
$560
HOA
11%
$500
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0