Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.8% first-year return on $329k initial cash invested.
-17.8%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$6,412
Rent
-$4,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,412 income − $11,297 expenses = $4,885 out of pocket
Investment Breakdown
|
Purchase Price
$1568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$314k
Closing costs
1%
$15,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,412
Total Expenses
$11,297
Mortgage P&I
121%
$7,772
Property Taxes
20%
$1,297
Home Insurance
9%
$560
HOA
0%
$0
Property Management
10%
$641
CapEx
5%
$321
Vacancy
6%
$385
Maintenance
5%
$321
Other
0%
$0