Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.01% first-year return on $332k initial cash invested.
-14.01%
Cash On Cash
3.55%
Cap Rate
0.57
DSCR
$7,847
Rent
-$3,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,847 income − $11,727 expenses = $3,880 out of pocket
Investment Breakdown
|
Purchase Price
$1583k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$317k
Closing costs
1%
$15,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,847
Total Expenses
$11,727
Mortgage P&I
104%
$8,167
Property Taxes
10%
$793
Home Insurance
7%
$554
HOA
2%
$173
Property Management
10%
$785
CapEx
5%
$392
Vacancy
6%
$471
Maintenance
5%
$392
Other
0%
$0